[CRG] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
18-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -14.62%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
TTM Result
30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 CAGR
Revenue 104,845 105,926 178,396 113,534 122,007 101,787 74,064 14.92%
PBT 26,270 28,158 53,276 31,450 36,306 29,033 9,317 51.41%
Tax -6,965 -6,982 -12,224 -7,597 -8,370 -6,803 -4,204 22.39%
NP 19,305 21,176 41,052 23,853 27,936 22,230 5,113 70.18%
-
NP to SH 19,305 21,176 41,052 23,853 27,936 22,230 5,113 70.18%
-
Tax Rate 26.51% 24.80% 22.94% 24.16% 23.05% 23.43% 45.12% -
Total Cost 85,540 84,750 137,344 89,681 94,071 79,557 68,951 9.01%
-
Net Worth 111,663 104,251 0 100,142 96,678 90,313 75,167 17.16%
Dividend
30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 CAGR
Div 8,056 8,056 16,113 14,098 12,084 4,028 4,028 31.97%
Div Payout % 41.73% 38.05% 39.25% 59.11% 43.26% 18.12% 78.78% -
Equity
30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 CAGR
Net Worth 111,663 104,251 0 100,142 96,678 90,313 75,167 17.16%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 CAGR
NP Margin 18.41% 19.99% 23.01% 21.01% 22.90% 21.84% 6.90% -
ROE 17.29% 20.31% 0.00% 23.82% 28.90% 24.61% 6.80% -
Per Share
30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 CAGR
RPS 13.01 13.15 22.14 14.09 15.14 12.63 9.19 14.92%
EPS 2.40 2.63 5.10 2.96 3.47 2.76 0.63 70.79%
DPS 1.00 1.00 2.00 1.75 1.50 0.50 0.50 31.97%
NAPS 0.1386 0.1294 0.00 0.1243 0.12 0.1121 0.0933 17.16%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 CAGR
RPS 12.97 13.11 22.07 14.05 15.09 12.59 9.16 14.93%
EPS 2.39 2.62 5.08 2.95 3.46 2.75 0.63 70.51%
DPS 1.00 1.00 1.99 1.74 1.50 0.50 0.50 31.97%
NAPS 0.1381 0.129 0.00 0.1239 0.1196 0.1117 0.093 17.14%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 CAGR
Date 28/06/24 29/12/23 29/09/23 30/06/23 30/12/22 30/06/22 31/12/21 -
Price 0.22 0.215 0.22 0.20 0.22 0.215 0.125 -
P/RPS 1.69 1.64 0.99 1.42 1.45 1.70 1.36 9.08%
P/EPS 9.18 8.18 4.32 6.76 6.34 7.79 19.70 -26.33%
EY 10.89 12.23 23.16 14.80 15.76 12.83 5.08 35.68%
DY 4.55 4.65 9.09 8.75 6.82 2.33 4.00 5.29%
P/NAPS 1.59 1.66 0.00 1.61 1.83 1.92 1.34 7.08%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 CAGR
Date 09/09/24 28/02/24 - 18/08/23 27/02/23 29/08/22 24/02/22 -
Price 0.29 0.21 0.00 0.19 0.23 0.21 0.13 -
P/RPS 2.23 1.60 0.00 1.35 1.52 1.66 1.41 20.13%
P/EPS 12.10 7.99 0.00 6.42 6.63 7.61 20.48 -18.99%
EY 8.26 12.52 0.00 15.58 15.08 13.14 4.88 23.44%
DY 3.45 4.76 0.00 9.21 6.52 2.38 3.85 -4.29%
P/NAPS 2.09 1.62 0.00 1.53 1.92 1.87 1.39 17.73%

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