[CRG] QoQ TTM 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- -61.48%
YoY- -45.72%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 122,007 101,787 74,064 76,460 184,733 203,111 234,876 -19.59%
PBT 36,306 29,033 9,317 8,074 17,158 13,785 16,585 29.81%
Tax -8,370 -6,803 -4,204 -4,089 -6,812 -6,443 -7,419 4.09%
NP 27,936 22,230 5,113 3,985 10,346 7,342 9,166 44.93%
-
NP to SH 27,936 22,230 5,113 3,985 10,346 7,342 9,166 44.93%
-
Tax Rate 23.05% 23.43% 45.12% 50.64% 39.70% 46.74% 44.73% -
Total Cost 94,071 79,557 68,951 72,475 174,387 195,769 225,710 -25.28%
-
Net Worth 96,678 90,313 75,167 72,105 74,807 63,317 7,235,462 -76.23%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 12,084 4,028 4,028 4,028 4,046 2,014 1,992 82.27%
Div Payout % 43.26% 18.12% 78.78% 101.09% 39.12% 27.43% 21.73% -
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 74,807 63,317 7,235,462 -76.23%
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 22.90% 21.84% 6.90% 5.21% 5.60% 3.61% 3.90% -
ROE 28.90% 24.61% 6.80% 5.53% 13.83% 11.60% 0.13% -
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 15.14 12.63 9.19 9.49 22.72 28.74 29.48 -19.90%
EPS 3.47 2.76 0.63 0.49 1.27 1.04 1.15 44.45%
DPS 1.50 0.50 0.50 0.50 0.50 0.29 0.25 81.61%
NAPS 0.12 0.1121 0.0933 0.0895 0.092 0.0896 9.08 -76.32%
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 15.09 12.59 9.16 9.46 22.86 25.13 29.06 -19.60%
EPS 3.46 2.75 0.63 0.49 1.28 0.91 1.13 45.16%
DPS 1.50 0.50 0.50 0.50 0.50 0.25 0.25 81.61%
NAPS 0.1196 0.1117 0.093 0.0892 0.0926 0.0783 8.9517 -76.24%
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 1.45 1.70 1.36 1.26 0.35 0.23 0.24 82.03%
P/EPS 6.34 7.79 19.70 24.26 6.29 6.26 6.09 1.34%
EY 15.76 12.83 5.08 4.12 15.90 15.98 16.43 -1.37%
DY 6.82 2.33 4.00 4.17 6.25 4.38 3.57 24.05%
P/NAPS 1.83 1.92 1.34 1.34 0.87 0.73 0.01 466.84%
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 - -
Price 0.23 0.21 0.13 0.10 0.00 0.07 0.00 -
P/RPS 1.52 1.66 1.41 1.05 0.00 0.24 0.00 -
P/EPS 6.63 7.61 20.48 20.22 0.00 6.74 0.00 -
EY 15.08 13.14 4.88 4.95 0.00 14.84 0.00 -
DY 6.52 2.38 3.85 5.00 0.00 4.07 0.00 -
P/NAPS 1.92 1.87 1.39 1.12 0.00 0.78 0.00 -

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 ⃤ & 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