Highlights

[CARIMIN] YoY TTM Result on 2018-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     47.81%    YoY -     -108.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Revenue 511,161 196,143 107,405 119,103 135,181 65,528  -  50.77%
  YoY % 160.61% 82.62% -9.82% -11.89% 106.30% - -
  Horiz. % 780.07% 299.33% 163.91% 181.76% 206.30% 100.00% -
PBT 33,576 -12,644 -5,474 891 -5,422 7,429  -  35.19%
  YoY % 365.55% -130.98% -714.37% 116.43% -172.98% - -
  Horiz. % 451.96% -170.20% -73.68% 11.99% -72.98% 100.00% -
Tax -4,044 -765 -151 591 -4,753 -1,900  -  16.30%
  YoY % -428.63% -406.62% -125.55% 112.43% -150.16% - -
  Horiz. % 212.84% 40.26% 7.95% -31.11% 250.16% 100.00% -
NP 29,532 -13,409 -5,625 1,482 -10,175 5,529  -  39.78%
  YoY % 320.24% -138.38% -479.55% 114.57% -284.03% - -
  Horiz. % 534.13% -242.52% -101.74% 26.80% -184.03% 100.00% -
NP to SH 29,209 -13,094 -6,295 1,494 -10,173 5,529  -  39.47%
  YoY % 323.07% -108.01% -521.35% 114.69% -283.99% - -
  Horiz. % 528.29% -236.82% -113.85% 27.02% -183.99% 100.00% -
Tax Rate 12.04 % - % - % -66.33 % - % 25.58 %  -  % -13.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 47.07% 0.00% 0.00% -259.30% 0.00% 100.00% -
Total Cost 481,629 209,552 113,030 117,621 145,356 59,999  -  51.64%
  YoY % 129.84% 85.40% -3.90% -19.08% 142.26% - -
  Horiz. % 802.73% 349.26% 188.39% 196.04% 242.26% 100.00% -
Net Worth 165,632 145,168 158,522 164,767 163,281 112,946  -  7.95%
  YoY % 14.10% -8.42% -3.79% 0.91% 44.57% - -
  Horiz. % 146.65% 128.53% 140.35% 145.88% 144.57% 100.00% -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Div 3,742 0 0 0 2,338 0  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 160.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 12.81 % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Net Worth 165,632 145,168 158,522 164,767 163,281 112,946  -  7.95%
  YoY % 14.10% -8.42% -3.79% 0.91% 44.57% - -
  Horiz. % 146.65% 128.53% 140.35% 145.88% 144.57% 100.00% -
NOSH 233,878 233,878 233,878 233,878 233,961 173,177  -  6.19%
  YoY % 0.00% 0.00% 0.00% -0.04% 35.10% - -
  Horiz. % 135.05% 135.05% 135.05% 135.05% 135.10% 100.00% -
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
NP Margin 5.78 % -6.84 % -5.24 % 1.24 % -7.53 % 8.44 %  -  % -7.29%
  YoY % 184.50% -30.53% -522.58% 116.47% -189.22% - -
  Horiz. % 68.48% -81.04% -62.09% 14.69% -89.22% 100.00% -
ROE 17.63 % -9.02 % -3.97 % 0.91 % -6.23 % 4.90 %  -  % 29.17%
  YoY % 295.45% -127.20% -536.26% 114.61% -227.14% - -
  Horiz. % 359.80% -184.08% -81.02% 18.57% -127.14% 100.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
RPS 218.56 83.87 45.92 50.93 57.78 37.84  -  41.98%
  YoY % 160.59% 82.64% -9.84% -11.86% 52.70% - -
  Horiz. % 577.59% 221.64% 121.35% 134.59% 152.70% 100.00% -
EPS 12.49 -5.60 -2.69 0.64 -4.35 3.19  -  31.37%
  YoY % 323.04% -108.18% -520.31% 114.71% -236.36% - -
  Horiz. % 391.54% -175.55% -84.33% 20.06% -136.36% 100.00% -
DPS 1.60 0.00 0.00 0.00 1.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 160.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7082 0.6207 0.6778 0.7045 0.6979 0.6522  -  1.66%
  YoY % 14.10% -8.42% -3.79% 0.95% 7.01% - -
  Horiz. % 108.59% 95.17% 103.93% 108.02% 107.01% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
RPS 218.56 83.87 45.92 50.93 57.80 28.02  -  50.77%
  YoY % 160.59% 82.64% -9.84% -11.89% 106.28% - -
  Horiz. % 780.01% 299.32% 163.88% 181.76% 206.28% 100.00% -
EPS 12.49 -5.60 -2.69 0.64 -4.35 2.36  -  39.52%
  YoY % 323.04% -108.18% -520.31% 114.71% -284.32% - -
  Horiz. % 529.24% -237.29% -113.98% 27.12% -184.32% 100.00% -
DPS 1.60 0.00 0.00 0.00 1.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 160.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7082 0.6207 0.6778 0.7045 0.6981 0.4829  -  7.95%
  YoY % 14.10% -8.42% -3.79% 0.92% 44.56% - -
  Horiz. % 146.66% 128.54% 140.36% 145.89% 144.56% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -  -  -
Price 1.0500 0.2550 0.5500 0.3500 0.8200 0.0000  -  -
P/RPS 0.48 0.30 1.20 0.69 1.42 0.00  -  -
  YoY % 60.00% -75.00% 73.91% -51.41% 0.00% - -
  Horiz. % 33.80% 21.13% 84.51% 48.59% 100.00% - -
P/EPS 8.41 -4.55 -20.43 54.79 -18.86 0.00  -  -
  YoY % 284.84% 77.73% -137.29% 390.51% 0.00% - -
  Horiz. % -44.59% 24.13% 108.32% -290.51% 100.00% - -
EY 11.89 -21.96 -4.89 1.83 -5.30 0.00  -  -
  YoY % 154.14% -349.08% -367.21% 134.53% 0.00% - -
  Horiz. % -224.34% 414.34% 92.26% -34.53% 100.00% - -
DY 1.52 0.00 0.00 0.00 1.22 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 124.59% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.48 0.41 0.81 0.50 1.17 0.00  -  -
  YoY % 260.98% -49.38% 62.00% -57.26% 0.00% - -
  Horiz. % 126.50% 35.04% 69.23% 42.74% 100.00% - -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14  -  CAGR
Date 27/11/19 29/11/18 27/11/17 22/11/16 26/11/15 -  -  -
Price 1.2700 0.3000 0.3650 0.3100 0.7100 0.0000  -  -
P/RPS 0.58 0.36 0.79 0.61 1.23 0.00  -  -
  YoY % 61.11% -54.43% 29.51% -50.41% 0.00% - -
  Horiz. % 47.15% 29.27% 64.23% 49.59% 100.00% - -
P/EPS 10.17 -5.36 -13.56 48.53 -16.33 0.00  -  -
  YoY % 289.74% 60.47% -127.94% 397.18% 0.00% - -
  Horiz. % -62.28% 32.82% 83.04% -297.18% 100.00% - -
EY 9.83 -18.66 -7.37 2.06 -6.12 0.00  -  -
  YoY % 152.68% -153.19% -457.77% 133.66% 0.00% - -
  Horiz. % -160.62% 304.90% 120.42% -33.66% 100.00% - -
DY 1.26 0.00 0.00 0.00 1.41 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 89.36% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.79 0.48 0.54 0.44 1.02 0.00  -  -
  YoY % 272.92% -11.11% 22.73% -56.86% 0.00% - -
  Horiz. % 175.49% 47.06% 52.94% 43.14% 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.
 


 

159  125  399  1580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.0850.00 
 DYNACIA-PA 0.05+0.005 
 HSI-H8F 0.065-0.06 
 XDL 0.110.00 
 ARMADA 0.48+0.015 
 SAPNRG 0.265+0.005 
 AT 0.055+0.005 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers