[CRG] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 28.31%
YoY- -50.58%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
TTM Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 113,534 122,007 101,787 74,064 76,460 184,733 203,111 -17.62%
PBT 31,450 36,306 29,033 9,317 8,074 17,158 13,785 31.64%
Tax -7,597 -8,370 -6,803 -4,204 -4,089 -6,812 -6,443 5.64%
NP 23,853 27,936 22,230 5,113 3,985 10,346 7,342 48.10%
-
NP to SH 23,853 27,936 22,230 5,113 3,985 10,346 7,342 48.10%
-
Tax Rate 24.16% 23.05% 23.43% 45.12% 50.64% 39.70% 46.74% -
Total Cost 89,681 94,071 79,557 68,951 72,475 174,387 195,769 -22.91%
-
Net Worth 100,142 96,678 90,313 75,167 72,105 74,807 63,317 16.51%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 14,098 12,084 4,028 4,028 4,028 4,046 2,014 91.29%
Div Payout % 59.11% 43.26% 18.12% 78.78% 101.09% 39.12% 27.43% -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 100,142 96,678 90,313 75,167 72,105 74,807 63,317 16.51%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 21.01% 22.90% 21.84% 6.90% 5.21% 5.60% 3.61% -
ROE 23.82% 28.90% 24.61% 6.80% 5.53% 13.83% 11.60% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 14.09 15.14 12.63 9.19 9.49 22.72 28.74 -21.14%
EPS 2.96 3.47 2.76 0.63 0.49 1.27 1.04 41.71%
DPS 1.75 1.50 0.50 0.50 0.50 0.50 0.29 82.05%
NAPS 0.1243 0.12 0.1121 0.0933 0.0895 0.092 0.0896 11.52%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 14.05 15.09 12.59 9.16 9.46 22.86 25.13 -17.61%
EPS 2.95 3.46 2.75 0.63 0.49 1.28 0.91 47.99%
DPS 1.74 1.50 0.50 0.50 0.50 0.50 0.25 90.92%
NAPS 0.1239 0.1196 0.1117 0.093 0.0892 0.0926 0.0783 16.52%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.20 0.22 0.215 0.125 0.12 0.08 0.065 -
P/RPS 1.42 1.45 1.70 1.36 1.26 0.35 0.23 83.45%
P/EPS 6.76 6.34 7.79 19.70 24.26 6.29 6.26 2.59%
EY 14.80 15.76 12.83 5.08 4.12 15.90 15.98 -2.52%
DY 8.75 6.82 2.33 4.00 4.17 6.25 4.38 25.94%
P/NAPS 1.61 1.83 1.92 1.34 1.34 0.87 0.73 30.16%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 25/02/21 27/08/20 -
Price 0.19 0.23 0.21 0.13 0.10 0.00 0.07 -
P/RPS 1.35 1.52 1.66 1.41 1.05 0.00 0.24 77.84%
P/EPS 6.42 6.63 7.61 20.48 20.22 0.00 6.74 -1.60%
EY 15.58 15.08 13.14 4.88 4.95 0.00 14.84 1.63%
DY 9.21 6.52 2.38 3.85 5.00 0.00 4.07 31.28%
P/NAPS 1.53 1.92 1.87 1.39 1.12 0.00 0.78 25.17%

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