Highlights

[CARIMIN] YoY TTM Result on 2016-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -93.98%    YoY -     100.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14  -  CAGR
Revenue 522,035 252,145 116,335 109,184 123,447 118,504  -  34.50%
  YoY % 107.04% 116.74% 6.55% -11.55% 4.17% - -
  Horiz. % 440.52% 212.77% 98.17% 92.14% 104.17% 100.00% -
PBT 36,139 -4,021 -6,462 -507 -12,259 13,355  -  22.02%
  YoY % 998.76% 37.77% -1,174.56% 95.86% -191.79% - -
  Horiz. % 270.60% -30.11% -48.39% -3.80% -91.79% 100.00% -
Tax -4,984 -534 -341 712 -3,734 -3,192  -  9.32%
  YoY % -833.33% -56.60% -147.89% 119.07% -16.98% - -
  Horiz. % 156.14% 16.73% 10.68% -22.31% 116.98% 100.00% -
NP 31,155 -4,555 -6,803 205 -15,993 10,163  -  25.10%
  YoY % 783.97% 33.04% -3,418.54% 101.28% -257.36% - -
  Horiz. % 306.55% -44.82% -66.94% 2.02% -157.36% 100.00% -
NP to SH 31,996 -4,224 -7,314 90 -15,990 10,163  -  25.77%
  YoY % 857.48% 42.25% -8,226.67% 100.56% -257.34% - -
  Horiz. % 314.83% -41.56% -71.97% 0.89% -157.34% 100.00% -
Tax Rate 13.79 % - % - % - % - % 23.90 %  -  % -10.41%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 57.70% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 490,880 256,700 123,138 108,979 139,440 108,341  -  35.26%
  YoY % 91.23% 108.47% 12.99% -21.85% 28.70% - -
  Horiz. % 453.09% 236.94% 113.66% 100.59% 128.70% 100.00% -
Net Worth 173,654 149,611 154,920 162,124 160,795 0  -  -
  YoY % 16.07% -3.43% -4.44% 0.83% 0.00% - -
  Horiz. % 108.00% 93.04% 96.35% 100.83% 100.00% - -
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14  -  CAGR
Div 6,548 0 0 0 0 2,338  -  22.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 280.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 20.47 % - % - % - % - % 23.01 %  -  % -2.31%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 88.96% 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  -  CAGR
Net Worth 173,654 149,611 154,920 162,124 160,795 0  -  -
  YoY % 16.07% -3.43% -4.44% 0.83% 0.00% - -
  Horiz. % 108.00% 93.04% 96.35% 100.83% 100.00% - -
NOSH 233,878 233,878 233,878 233,878 231,960 233,878  -  -
  YoY % 0.00% 0.00% 0.00% 0.83% -0.82% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.18% 100.00% -
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14  -  CAGR
NP Margin 5.97 % -1.81 % -5.85 % 0.19 % -12.96 % 8.58 %  -  % -6.99%
  YoY % 429.83% 69.06% -3,178.95% 101.47% -251.05% - -
  Horiz. % 69.58% -21.10% -68.18% 2.21% -151.05% 100.00% -
ROE 18.43 % -2.82 % -4.72 % 0.06 % -9.94 % - %  -  % -
  YoY % 753.55% 40.25% -7,966.67% 100.60% 0.00% - -
  Horiz. % -185.41% 28.37% 47.48% -0.60% 100.00% - -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14  -  CAGR
RPS 223.21 107.81 49.74 46.68 53.22 50.67  -  34.50%
  YoY % 107.04% 116.75% 6.56% -12.29% 5.03% - -
  Horiz. % 440.52% 212.77% 98.16% 92.13% 105.03% 100.00% -
EPS 13.68 -1.81 -3.13 0.04 -6.89 4.35  -  25.74%
  YoY % 855.80% 42.17% -7,925.00% 100.58% -258.39% - -
  Horiz. % 314.48% -41.61% -71.95% 0.92% -158.39% 100.00% -
DPS 2.80 0.00 0.00 0.00 0.00 1.00  -  22.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 280.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7425 0.6397 0.6624 0.6932 0.6932 0.0000  -  -
  YoY % 16.07% -3.43% -4.44% 0.00% 0.00% - -
  Horiz. % 107.11% 92.28% 95.56% 100.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 234,020
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14  -  CAGR
RPS 223.07 107.74 49.71 46.66 52.75 50.64  -  34.50%
  YoY % 107.04% 116.74% 6.54% -11.55% 4.17% - -
  Horiz. % 440.50% 212.76% 98.16% 92.14% 104.17% 100.00% -
EPS 13.67 -1.80 -3.13 0.04 -6.83 4.34  -  25.78%
  YoY % 859.44% 42.49% -7,925.00% 100.59% -257.37% - -
  Horiz. % 314.98% -41.47% -72.12% 0.92% -157.37% 100.00% -
DPS 2.80 0.00 0.00 0.00 0.00 1.00  -  22.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 280.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7420 0.6393 0.6620 0.6928 0.6871 0.0000  -  -
  YoY % 16.06% -3.43% -4.45% 0.83% 0.00% - -
  Horiz. % 107.99% 93.04% 96.35% 100.83% 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  -  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  -  -
P/RPS 0.59 0.38 0.71 0.69 1.40 1.83  -  -20.25%
  YoY % 55.26% -46.48% 2.90% -50.71% -23.50% - -
  Horiz. % 32.24% 20.77% 38.80% 37.70% 76.50% 100.00% -
P/EPS 9.65 -22.42 -11.35 831.57 -10.81 21.29  -  -14.63%
  YoY % 143.04% -97.53% -101.36% 7,792.60% -150.78% - -
  Horiz. % 45.33% -105.31% -53.31% 3,905.92% -50.78% 100.00% -
EY 10.36 -4.46 -8.81 0.12 -9.25 4.70  -  17.12%
  YoY % 332.29% 49.38% -7,441.67% 101.30% -296.81% - -
  Horiz. % 220.43% -94.89% -187.45% 2.55% -196.81% 100.00% -
DY 2.12 0.00 0.00 0.00 0.00 1.08  -  14.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 196.30% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.78 0.63 0.54 0.46 1.07 0.00  -  -
  YoY % 182.54% 16.67% 17.39% -57.01% 0.00% - -
  Horiz. % 166.36% 58.88% 50.47% 42.99% 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  -  CAGR
Date 20/02/20 21/02/19 23/02/18 27/02/17 22/02/16 -  -  -
Price 1.2400 0.8450 0.3750 0.3500 0.5000 0.0000  -  -
P/RPS 0.56 0.78 0.75 0.75 0.94 0.00  -  -
  YoY % -28.21% 4.00% 0.00% -20.21% 0.00% - -
  Horiz. % 59.57% 82.98% 79.79% 79.79% 100.00% - -
P/EPS 9.06 -46.79 -11.99 909.53 -7.25 0.00  -  -
  YoY % 119.36% -290.24% -101.32% 12,645.24% 0.00% - -
  Horiz. % -124.97% 645.38% 165.38% -12,545.24% 100.00% - -
EY 11.03 -2.14 -8.34 0.11 -13.79 0.00  -  -
  YoY % 615.42% 74.34% -7,681.82% 100.80% 0.00% - -
  Horiz. % -79.99% 15.52% 60.48% -0.80% 100.00% - -
DY 2.26 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.67 1.32 0.57 0.50 0.72 0.00  -  -
  YoY % 26.52% 131.58% 14.00% -30.56% 0.00% - -
  Horiz. % 231.94% 183.33% 79.17% 69.44% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS