[CRG] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 334.77%
YoY- 457.84%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 178,396 113,534 122,007 101,787 74,064 76,460 184,733 -1.26%
PBT 53,276 31,450 36,306 29,033 9,317 8,074 17,158 51.03%
Tax -12,224 -7,597 -8,370 -6,803 -4,204 -4,089 -6,812 23.71%
NP 41,052 23,853 27,936 22,230 5,113 3,985 10,346 65.12%
-
NP to SH 41,052 23,853 27,936 22,230 5,113 3,985 10,346 65.12%
-
Tax Rate 22.94% 24.16% 23.05% 23.43% 45.12% 50.64% 39.70% -
Total Cost 137,344 89,681 94,071 79,557 68,951 72,475 174,387 -8.32%
-
Net Worth 0 100,142 96,678 90,313 75,167 72,105 74,807 -
Dividend
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div 16,113 14,098 12,084 4,028 4,028 4,028 4,046 65.34%
Div Payout % 39.25% 59.11% 43.26% 18.12% 78.78% 101.09% 39.12% -
Equity
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 0 100,142 96,678 90,313 75,167 72,105 74,807 -
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 23.01% 21.01% 22.90% 21.84% 6.90% 5.21% 5.60% -
ROE 0.00% 23.82% 28.90% 24.61% 6.80% 5.53% 13.83% -
Per Share
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 22.14 14.09 15.14 12.63 9.19 9.49 22.72 -0.93%
EPS 5.10 2.96 3.47 2.76 0.63 0.49 1.27 65.85%
DPS 2.00 1.75 1.50 0.50 0.50 0.50 0.50 65.61%
NAPS 0.00 0.1243 0.12 0.1121 0.0933 0.0895 0.092 -
Adjusted Per Share Value based on latest NOSH - 805,651
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 22.07 14.05 15.09 12.59 9.16 9.46 22.86 -1.27%
EPS 5.08 2.95 3.46 2.75 0.63 0.49 1.28 65.14%
DPS 1.99 1.74 1.50 0.50 0.50 0.50 0.50 65.31%
NAPS 0.00 0.1239 0.1196 0.1117 0.093 0.0892 0.0926 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/09/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 -
Price 0.22 0.20 0.22 0.215 0.125 0.12 0.08 -
P/RPS 0.99 1.42 1.45 1.70 1.36 1.26 0.35 45.99%
P/EPS 4.32 6.76 6.34 7.79 19.70 24.26 6.29 -12.77%
EY 23.16 14.80 15.76 12.83 5.08 4.12 15.90 14.66%
DY 9.09 8.75 6.82 2.33 4.00 4.17 6.25 14.60%
P/NAPS 0.00 1.61 1.83 1.92 1.34 1.34 0.87 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date - 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 25/02/21 -
Price 0.00 0.19 0.23 0.21 0.13 0.10 0.00 -
P/RPS 0.00 1.35 1.52 1.66 1.41 1.05 0.00 -
P/EPS 0.00 6.42 6.63 7.61 20.48 20.22 0.00 -
EY 0.00 15.58 15.08 13.14 4.88 4.95 0.00 -
DY 0.00 9.21 6.52 2.38 3.85 5.00 0.00 -
P/NAPS 0.00 1.53 1.92 1.87 1.39 1.12 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