Highlights

[CARIMIN] YoY Quarter Result on 2019-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 20-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -33.51%    YoY -     52.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 107,129 96,255 40,253 31,323 41,242 52,976 - -
  YoY % 11.30% 139.13% 28.51% -24.05% -22.15% 0.00% -
  Horiz. % 202.22% 181.70% 75.98% 59.13% 77.85% 100.00% -
PBT 7,889 5,326 -3,297 -2,309 -911 5,926 - -
  YoY % 48.12% 261.54% -42.79% -153.46% -115.37% 0.00% -
  Horiz. % 133.13% 89.88% -55.64% -38.96% -15.37% 100.00% -
Tax -1,051 -111 -342 -152 -273 -1,292 - -
  YoY % -846.85% 67.54% -125.00% 44.32% 78.87% 0.00% -
  Horiz. % 81.35% 8.59% 26.47% 11.76% 21.13% 100.00% -
NP 6,838 5,215 -3,639 -2,461 -1,184 4,634 - -
  YoY % 31.12% 243.31% -47.87% -107.85% -125.55% 0.00% -
  Horiz. % 147.56% 112.54% -78.53% -53.11% -25.55% 100.00% -
NP to SH 8,051 5,264 -3,606 -2,587 -1,183 4,634 - -
  YoY % 52.94% 245.98% -39.39% -118.68% -125.53% 0.00% -
  Horiz. % 173.74% 113.60% -77.82% -55.83% -25.53% 100.00% -
Tax Rate 13.32 % 2.08 % - % - % - % 21.80 % - % -
  YoY % 540.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.10% 9.54% 0.00% 0.00% 0.00% 100.00% -
Total Cost 100,291 91,040 43,892 33,784 42,426 48,342 - -
  YoY % 10.16% 107.42% 29.92% -20.37% -12.24% 0.00% -
  Horiz. % 207.46% 188.32% 90.79% 69.89% 87.76% 100.00% -
Net Worth 173,654 149,611 154,920 162,124 162,124 217,717 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,806 - - - - 2,338 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 34.86 % - % - % - % - % 50.47 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.07% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 173,654 149,611 154,920 162,124 162,124 217,717 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.38 % 5.42 % -9.04 % -7.86 % -2.87 % 8.75 % - % -
  YoY % 17.71% 159.96% -15.01% -173.87% -132.80% 0.00% -
  Horiz. % 72.91% 61.94% -103.31% -89.83% -32.80% 100.00% -
ROE 4.64 % 3.52 % -2.33 % -1.60 % -0.73 % 2.13 % - % -
  YoY % 31.82% 251.07% -45.62% -119.18% -134.27% 0.00% -
  Horiz. % 217.84% 165.26% -109.39% -75.12% -34.27% 100.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.81 41.16 17.21 13.39 17.63 22.65 - -
  YoY % 11.30% 139.16% 28.53% -24.05% -22.16% 0.00% -
  Horiz. % 202.25% 181.72% 75.98% 59.12% 77.84% 100.00% -
EPS 3.44 2.25 -1.54 -1.11 -0.51 2.17 - -
  YoY % 52.89% 246.10% -38.74% -117.65% -123.50% 0.00% -
  Horiz. % 158.53% 103.69% -70.97% -51.15% -23.50% 100.00% -
DPS 1.20 0.00 0.00 0.00 0.00 1.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7425 0.6397 0.6624 0.6932 0.6932 0.9309 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.81 41.16 17.21 13.39 17.63 22.65 - -
  YoY % 11.30% 139.16% 28.53% -24.05% -22.16% 0.00% -
  Horiz. % 202.25% 181.72% 75.98% 59.12% 77.84% 100.00% -
EPS 3.44 2.25 -1.54 -1.11 -0.51 2.17 - -
  YoY % 52.89% 246.10% -38.74% -117.65% -123.50% 0.00% -
  Horiz. % 158.53% 103.69% -70.97% -51.15% -23.50% 100.00% -
DPS 1.20 0.00 0.00 0.00 0.00 1.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7425 0.6397 0.6624 0.6932 0.6932 0.9309 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 - -
Price 1.3200 0.4050 0.3550 0.3200 0.7450 0.9250 0.0000 -
P/RPS 2.88 0.98 2.06 2.39 4.22 4.08 0.00 -
  YoY % 193.88% -52.43% -13.81% -43.36% 3.43% 0.00% -
  Horiz. % 70.59% 24.02% 50.49% 58.58% 103.43% 100.00% -
P/EPS 38.35 17.99 -23.02 -28.93 -147.29 46.68 0.00 -
  YoY % 113.17% 178.15% 20.43% 80.36% -415.53% 0.00% -
  Horiz. % 82.16% 38.54% -49.31% -61.98% -315.53% 100.00% -
EY 2.61 5.56 -4.34 -3.46 -0.68 2.14 0.00 -
  YoY % -53.06% 228.11% -25.43% -408.82% -131.78% 0.00% -
  Horiz. % 121.96% 259.81% -202.80% -161.68% -31.78% 100.00% -
DY 0.91 0.00 0.00 0.00 0.00 1.08 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.26% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.78 0.63 0.54 0.46 1.07 0.99 0.00 -
  YoY % 182.54% 16.67% 17.39% -57.01% 8.08% 0.00% -
  Horiz. % 179.80% 63.64% 54.55% 46.46% 108.08% 100.00% -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 23/02/18 27/02/17 22/02/16 16/02/15 - -
Price 1.1500 0.8450 0.3750 0.3500 0.5000 0.9900 0.0000 -
P/RPS 2.51 2.05 2.18 2.61 2.84 4.37 0.00 -
  YoY % 22.44% -5.96% -16.48% -8.10% -35.01% 0.00% -
  Horiz. % 57.44% 46.91% 49.89% 59.73% 64.99% 100.00% -
P/EPS 33.41 37.54 -24.32 -31.64 -98.85 49.97 0.00 -
  YoY % -11.00% 254.36% 23.14% 67.99% -297.82% 0.00% -
  Horiz. % 66.86% 75.13% -48.67% -63.32% -197.82% 100.00% -
EY 2.99 2.66 -4.11 -3.16 -1.01 2.00 0.00 -
  YoY % 12.41% 164.72% -30.06% -212.87% -150.50% 0.00% -
  Horiz. % 149.50% 133.00% -205.50% -158.00% -50.50% 100.00% -
DY 1.04 0.00 0.00 0.00 0.00 1.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.97% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.55 1.32 0.57 0.50 0.72 1.06 0.00 -
  YoY % 17.42% 131.58% 14.00% -30.56% -32.08% 0.00% -
  Horiz. % 146.23% 124.53% 53.77% 47.17% 67.92% 100.00% -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

411  496  566  1018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 PA 0.18+0.005 
 PNEPCB 0.345-0.035 
 ARBB 0.29+0.015 
 KTG 0.26-0.01 
 SAMAIDEN 2.00+0.32 
 CYPARK 1.48+0.14 
 CONNECT 0.2250.00 
 MESTRON 0.22+0.005 
 QES 0.36+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS