[CRG] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -48.95%
YoY- 32.79%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 114,290 101,787 73,850 76,460 78,642 80,613 102,110 3.82%
PBT 28,960 29,033 14,414 8,074 11,928 5,288 9,014 47.50%
Tax -7,486 -6,803 -4,352 -4,089 -4,122 -2,287 -3,436 29.60%
NP 21,474 22,230 10,062 3,985 7,806 3,001 5,578 56.66%
-
NP to SH 21,474 22,230 10,062 3,985 7,806 3,001 5,578 56.66%
-
Tax Rate 25.85% 23.43% 30.19% 50.64% 34.56% 43.25% 38.12% -
Total Cost 92,816 79,557 63,788 72,475 70,836 77,612 96,532 -1.29%
-
Net Worth 96,678 90,313 75,167 72,105 74,119 72,186 73,153 9.73%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 20,141 4,028 4,028 4,028 4,028 2,014 4,028 70.91%
Div Payout % 93.79% 18.12% 40.03% 101.09% 51.60% 67.12% 72.22% -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 96,678 90,313 75,167 72,105 74,119 72,186 73,153 9.73%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 18.79% 21.84% 13.62% 5.21% 9.93% 3.72% 5.46% -
ROE 22.21% 24.61% 13.39% 5.53% 10.53% 4.16% 7.63% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 14.19 12.63 9.17 9.49 9.76 10.01 12.67 3.84%
EPS 2.66 2.76 1.24 0.49 0.96 0.37 0.70 55.98%
DPS 2.50 0.50 0.50 0.50 0.50 0.25 0.50 70.91%
NAPS 0.12 0.1121 0.0933 0.0895 0.092 0.0896 0.0908 9.73%
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 14.14 12.59 9.14 9.46 9.73 9.97 12.63 3.83%
EPS 2.66 2.75 1.24 0.49 0.97 0.37 0.69 56.73%
DPS 2.49 0.50 0.50 0.50 0.50 0.25 0.50 70.68%
NAPS 0.1196 0.1117 0.093 0.0892 0.0917 0.0893 0.0905 9.72%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 -
Price 0.22 0.215 0.125 0.12 0.08 0.065 0.07 -
P/RPS 1.55 1.70 1.36 1.26 0.82 0.65 0.55 41.20%
P/EPS 8.25 7.79 10.01 24.26 8.26 17.45 10.11 -6.54%
EY 12.12 12.83 9.99 4.12 12.11 5.73 9.89 7.00%
DY 11.36 2.33 4.00 4.17 6.25 3.85 7.14 16.72%
P/NAPS 1.83 1.92 1.34 1.34 0.87 0.73 0.77 33.41%
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 29/08/22 24/02/22 26/08/21 25/02/21 27/08/20 02/03/20 -
Price 0.23 0.21 0.13 0.10 0.12 0.07 0.065 -
P/RPS 1.62 1.66 1.42 1.05 1.23 0.70 0.51 46.94%
P/EPS 8.63 7.61 10.41 20.22 12.39 18.79 9.39 -2.77%
EY 11.59 13.14 9.61 4.95 8.07 5.32 10.65 2.85%
DY 10.87 2.38 3.85 5.00 4.17 3.57 7.69 12.21%
P/NAPS 1.92 1.87 1.39 1.12 1.30 0.78 0.72 38.63%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment