[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
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 104,845 105,926 113,534 122,007 101,787 74,064 76,460 11.08%
PBT 26,270 28,158 31,450 36,306 29,033 9,317 8,074 48.12%
Tax -6,965 -6,982 -7,597 -8,370 -6,803 -4,204 -4,089 19.40%
NP 19,305 21,176 23,853 27,936 22,230 5,113 3,985 69.12%
-
NP to SH 19,305 21,176 23,853 27,936 22,230 5,113 3,985 69.12%
-
Tax Rate 26.51% 24.80% 24.16% 23.05% 23.43% 45.12% 50.64% -
Total Cost 85,540 84,750 89,681 94,071 79,557 68,951 72,475 5.67%
-
Net Worth 111,663 104,251 100,142 96,678 90,313 75,167 72,105 15.67%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div 8,056 8,056 14,098 12,084 4,028 4,028 4,028 25.96%
Div Payout % 41.73% 38.05% 59.11% 43.26% 18.12% 78.78% 101.09% -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 111,663 104,251 100,142 96,678 90,313 75,167 72,105 15.67%
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 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 18.41% 19.99% 21.01% 22.90% 21.84% 6.90% 5.21% -
ROE 17.29% 20.31% 23.82% 28.90% 24.61% 6.80% 5.53% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 13.01 13.15 14.09 15.14 12.63 9.19 9.49 11.07%
EPS 2.40 2.63 2.96 3.47 2.76 0.63 0.49 69.74%
DPS 1.00 1.00 1.75 1.50 0.50 0.50 0.50 25.96%
NAPS 0.1386 0.1294 0.1243 0.12 0.1121 0.0933 0.0895 15.67%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 13.01 13.15 14.09 15.14 12.63 9.19 9.49 11.07%
EPS 2.40 2.63 2.96 3.47 2.76 0.63 0.49 69.74%
DPS 1.00 1.00 1.75 1.50 0.50 0.50 0.50 25.96%
NAPS 0.1386 0.1294 0.1243 0.12 0.1121 0.0933 0.0895 15.67%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.22 0.215 0.20 0.22 0.215 0.125 0.12 -
P/RPS 1.69 1.64 1.42 1.45 1.70 1.36 1.26 10.27%
P/EPS 9.18 8.18 6.76 6.34 7.79 19.70 24.26 -27.64%
EY 10.89 12.23 14.80 15.76 12.83 5.08 4.12 38.22%
DY 4.55 4.65 8.75 6.82 2.33 4.00 4.17 2.94%
P/NAPS 1.59 1.66 1.61 1.83 1.92 1.34 1.34 5.86%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 09/09/24 28/02/24 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 -
Price 0.29 0.21 0.19 0.23 0.21 0.13 0.10 -
P/RPS 2.23 1.60 1.35 1.52 1.66 1.41 1.05 28.51%
P/EPS 12.10 7.99 6.42 6.63 7.61 20.48 20.22 -15.71%
EY 8.26 12.52 15.58 15.08 13.14 4.88 4.95 18.59%
DY 3.45 4.76 9.21 6.52 2.38 3.85 5.00 -11.62%
P/NAPS 2.09 1.62 1.53 1.92 1.87 1.39 1.12 23.09%

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