[CRG] QoQ Cumulative 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- 2.1%
YoY- 32.79%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 57,145 101,787 36,925 76,460 39,321 80,613 51,055 3.82%
PBT 14,480 29,033 7,207 8,074 5,964 5,288 4,507 47.50%
Tax -3,743 -6,803 -2,176 -4,089 -2,061 -2,287 -1,718 29.60%
NP 10,737 22,230 5,031 3,985 3,903 3,001 2,789 56.66%
-
NP to SH 10,737 22,230 5,031 3,985 3,903 3,001 2,789 56.66%
-
Tax Rate 25.85% 23.43% 30.19% 50.64% 34.56% 43.25% 38.12% -
Total Cost 46,408 79,557 31,894 72,475 35,418 77,612 48,266 -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 10,070 4,028 2,014 4,028 2,014 2,014 2,014 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 11.11% 24.61% 6.69% 5.53% 5.27% 4.16% 3.81% -
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 7.09 12.63 4.58 9.49 4.88 10.01 6.34 3.79%
EPS 1.33 2.76 0.62 0.49 0.48 0.37 0.35 55.98%
DPS 1.25 0.50 0.25 0.50 0.25 0.25 0.25 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 7.07 12.59 4.57 9.46 4.86 9.97 6.32 3.80%
EPS 1.33 2.75 0.62 0.49 0.48 0.37 0.35 55.98%
DPS 1.25 0.50 0.25 0.50 0.25 0.25 0.25 70.91%
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 3.10 1.70 2.73 1.26 1.64 0.65 1.10 41.20%
P/EPS 16.51 7.79 20.02 24.26 16.51 17.45 20.22 -6.52%
EY 6.06 12.83 5.00 4.12 6.06 5.73 4.95 6.97%
DY 5.68 2.33 2.00 4.17 3.13 3.85 3.57 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 3.24 1.66 2.84 1.05 2.46 0.70 1.03 46.47%
P/EPS 17.26 7.61 20.82 20.22 24.77 18.79 18.78 -2.77%
EY 5.79 13.14 4.80 4.95 4.04 5.32 5.33 2.79%
DY 5.43 2.38 1.92 5.00 2.08 3.57 3.85 12.13%
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