[CRG] QoQ TTM Result on 31-Dec-2022 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- 25.67%
YoY- 446.37%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 105,926 178,396 113,534 122,007 101,787 74,064 76,460 13.90%
PBT 28,158 53,276 31,450 36,306 29,033 9,317 8,074 64.68%
Tax -6,982 -12,224 -7,597 -8,370 -6,803 -4,204 -4,089 23.82%
NP 21,176 41,052 23,853 27,936 22,230 5,113 3,985 94.84%
-
NP to SH 21,176 41,052 23,853 27,936 22,230 5,113 3,985 94.84%
-
Tax Rate 24.80% 22.94% 24.16% 23.05% 23.43% 45.12% 50.64% -
Total Cost 84,750 137,344 89,681 94,071 79,557 68,951 72,475 6.44%
-
Net Worth 104,251 0 100,142 96,678 90,313 75,167 72,105 15.86%
Dividend
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div 8,056 16,113 14,098 12,084 4,028 4,028 4,028 31.89%
Div Payout % 38.05% 39.25% 59.11% 43.26% 18.12% 78.78% 101.09% -
Equity
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 104,251 0 100,142 96,678 90,313 75,167 72,105 15.86%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 19.99% 23.01% 21.01% 22.90% 21.84% 6.90% 5.21% -
ROE 20.31% 0.00% 23.82% 28.90% 24.61% 6.80% 5.53% -
Per Share
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 13.15 22.14 14.09 15.14 12.63 9.19 9.49 13.91%
EPS 2.63 5.10 2.96 3.47 2.76 0.63 0.49 95.62%
DPS 1.00 2.00 1.75 1.50 0.50 0.50 0.50 31.89%
NAPS 0.1294 0.00 0.1243 0.12 0.1121 0.0933 0.0895 15.86%
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 13.11 22.07 14.05 15.09 12.59 9.16 9.46 13.91%
EPS 2.62 5.08 2.95 3.46 2.75 0.63 0.49 95.32%
DPS 1.00 1.99 1.74 1.50 0.50 0.50 0.50 31.89%
NAPS 0.129 0.00 0.1239 0.1196 0.1117 0.093 0.0892 15.87%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 29/12/23 29/09/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.215 0.22 0.20 0.22 0.215 0.125 0.12 -
P/RPS 1.64 0.99 1.42 1.45 1.70 1.36 1.26 11.10%
P/EPS 8.18 4.32 6.76 6.34 7.79 19.70 24.26 -35.21%
EY 12.23 23.16 14.80 15.76 12.83 5.08 4.12 54.41%
DY 4.65 9.09 8.75 6.82 2.33 4.00 4.17 4.44%
P/NAPS 1.66 0.00 1.61 1.83 1.92 1.34 1.34 8.92%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/02/24 - 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 -
Price 0.21 0.00 0.19 0.23 0.21 0.13 0.10 -
P/RPS 1.60 0.00 1.35 1.52 1.66 1.41 1.05 18.31%
P/EPS 7.99 0.00 6.42 6.63 7.61 20.48 20.22 -30.98%
EY 12.52 0.00 15.58 15.08 13.14 4.88 4.95 44.85%
DY 4.76 0.00 9.21 6.52 2.38 3.85 5.00 -1.94%
P/NAPS 1.62 0.00 1.53 1.92 1.87 1.39 1.12 15.88%

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