[CRG] QoQ Annualized Quarter Result on 31-Dec-2022 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -3.4%
YoY- 113.42%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 99,074 0 113,534 114,290 101,787 73,850 76,460 10.90%
PBT 22,376 0 31,450 28,960 29,033 14,414 8,074 50.24%
Tax -6,256 0 -7,597 -7,486 -6,803 -4,352 -4,089 18.50%
NP 16,120 0 23,853 21,474 22,230 10,062 3,985 74.73%
-
NP to SH 16,120 0 23,853 21,474 22,230 10,062 3,985 74.73%
-
Tax Rate 27.96% - 24.16% 25.85% 23.43% 30.19% 50.64% -
Total Cost 82,954 0 89,681 92,816 79,557 63,788 72,475 5.54%
-
Net Worth 104,251 0 100,142 96,678 90,313 75,167 72,105 15.86%
Dividend
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div 8,056 - 14,098 20,141 4,028 4,028 4,028 31.89%
Div Payout % 49.98% - 59.11% 93.79% 18.12% 40.03% 101.09% -
Equity
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 104,251 0 100,142 96,678 90,313 75,167 72,105 15.86%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 16.27% 0.00% 21.01% 18.79% 21.84% 13.62% 5.21% -
ROE 15.46% 0.00% 23.82% 22.21% 24.61% 13.39% 5.53% -
Per Share
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 12.30 0.00 14.09 14.19 12.63 9.17 9.49 10.91%
EPS 2.00 0.00 2.96 2.66 2.76 1.24 0.49 75.36%
DPS 1.00 0.00 1.75 2.50 0.50 0.50 0.50 31.89%
NAPS 0.1294 0.00 0.1243 0.12 0.1121 0.0933 0.0895 15.86%
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 12.26 0.00 14.05 14.14 12.59 9.14 9.46 10.90%
EPS 1.99 0.00 2.95 2.66 2.75 1.24 0.49 75.01%
DPS 1.00 0.00 1.74 2.49 0.50 0.50 0.50 31.89%
NAPS 0.129 0.00 0.1239 0.1196 0.1117 0.093 0.0892 15.87%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 29/12/23 29/09/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.215 0.22 0.20 0.22 0.215 0.125 0.12 -
P/RPS 1.75 0.00 1.42 1.55 1.70 1.36 1.26 14.01%
P/EPS 10.75 0.00 6.76 8.25 7.79 10.01 24.26 -27.74%
EY 9.31 0.00 14.80 12.12 12.83 9.99 4.12 38.48%
DY 4.65 0.00 8.75 11.36 2.33 4.00 4.17 4.44%
P/NAPS 1.66 0.00 1.61 1.83 1.92 1.34 1.34 8.92%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/02/24 - 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 -
Price 0.21 0.00 0.19 0.23 0.21 0.13 0.10 -
P/RPS 1.71 0.00 1.35 1.62 1.66 1.42 1.05 21.50%
P/EPS 10.50 0.00 6.42 8.63 7.61 10.41 20.22 -23.02%
EY 9.53 0.00 15.58 11.59 13.14 9.61 4.95 29.89%
DY 4.76 0.00 9.21 10.87 2.38 3.85 5.00 -1.94%
P/NAPS 1.62 0.00 1.53 1.92 1.87 1.39 1.12 15.88%

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