[CRG] YoY Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 160.11%
YoY- 39.94%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 99,074 114,290 73,850 78,642 102,110 115,398 107,696 -1.38%
PBT 22,376 28,960 14,414 11,928 9,014 5,182 5,758 25.37%
Tax -6,256 -7,486 -4,352 -4,122 -3,436 -3,384 -2,284 18.27%
NP 16,120 21,474 10,062 7,806 5,578 1,798 3,474 29.13%
-
NP to SH 16,120 21,474 10,062 7,806 5,578 1,798 3,474 29.13%
-
Tax Rate 27.96% 25.85% 30.19% 34.56% 38.12% 65.30% 39.67% -
Total Cost 82,954 92,816 63,788 70,836 96,532 113,600 104,222 -3.73%
-
Net Worth 104,251 96,678 75,167 74,119 73,153 69,366 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 8,056 20,141 4,028 4,028 4,028 - - -
Div Payout % 49.98% 93.79% 40.03% 51.60% 72.22% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 104,251 96,678 75,167 74,119 73,153 69,366 0 -
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 19,988 85.11%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.27% 18.79% 13.62% 9.93% 5.46% 1.56% 3.23% -
ROE 15.46% 22.21% 13.39% 10.53% 7.63% 2.59% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.30 14.19 9.17 9.76 12.67 14.32 538.79 -46.72%
EPS 2.00 2.66 1.24 0.96 0.70 0.22 17.38 -30.24%
DPS 1.00 2.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.1294 0.12 0.0933 0.092 0.0908 0.0861 0.00 -
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.26 14.14 9.14 9.73 12.63 14.28 13.32 -1.37%
EPS 1.99 2.66 1.24 0.97 0.69 0.22 0.43 29.07%
DPS 1.00 2.49 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.129 0.1196 0.093 0.0917 0.0905 0.0858 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.215 0.22 0.125 0.08 0.07 0.025 0.00 -
P/RPS 1.75 1.55 1.36 0.82 0.55 0.17 0.00 -
P/EPS 10.75 8.25 10.01 8.26 10.11 11.20 0.00 -
EY 9.31 12.12 9.99 12.11 9.89 8.93 0.00 -
DY 4.65 11.36 4.00 6.25 7.14 0.00 0.00 -
P/NAPS 1.66 1.83 1.34 0.87 0.77 0.29 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 24/02/22 25/02/21 02/03/20 27/02/19 - -
Price 0.21 0.23 0.13 0.12 0.065 0.045 0.00 -
P/RPS 1.71 1.62 1.42 1.23 0.51 0.31 0.00 -
P/EPS 10.50 8.63 10.41 12.39 9.39 20.16 0.00 -
EY 9.53 11.59 9.61 8.07 10.65 4.96 0.00 -
DY 4.76 10.87 3.85 4.17 7.69 0.00 0.00 -
P/NAPS 1.62 1.92 1.39 1.30 0.72 0.52 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