[CARIMIN] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 24.38%
YoY- -40.8%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 315,040 338,784 316,168 263,676 253,648 608,972 336,348 -1.08%
PBT 53,976 35,352 31,360 18,424 35,176 56,504 46,572 2.48%
Tax -1,928 -1,044 -3,280 -2,124 -7,308 -6,552 -456 27.13%
NP 52,048 34,308 28,080 16,300 27,868 49,952 46,116 2.03%
-
NP to SH 52,076 34,372 28,216 16,404 27,708 48,432 46,864 1.77%
-
Tax Rate 3.57% 2.95% 10.46% 11.53% 20.78% 11.60% 0.98% -
Total Cost 262,992 304,476 288,088 247,376 225,780 559,020 290,232 -1.62%
-
Net Worth 236,801 197,907 177,209 179,898 170,333 165,632 145,168 8.48%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - 4,677 - - -
Div Payout % - - - - 16.88% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 236,801 197,907 177,209 179,898 170,333 165,632 145,168 8.48%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.52% 10.13% 8.88% 6.18% 10.99% 8.20% 13.71% -
ROE 21.99% 17.37% 15.92% 9.12% 16.27% 29.24% 32.28% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 134.70 144.86 135.19 112.74 108.45 260.38 143.81 -1.08%
EPS 22.28 14.68 12.08 7.00 11.84 20.72 20.04 1.78%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0125 0.8462 0.7577 0.7692 0.7283 0.7082 0.6207 8.48%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 134.70 144.86 135.19 112.74 108.45 260.38 143.81 -1.08%
EPS 22.28 14.68 12.08 7.00 11.84 20.72 20.04 1.78%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0125 0.8462 0.7577 0.7692 0.7283 0.7082 0.6207 8.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.82 0.93 0.52 0.64 0.53 1.05 0.255 -
P/RPS 0.61 0.64 0.38 0.57 0.49 0.40 0.18 22.53%
P/EPS 3.68 6.33 4.31 9.12 4.47 5.07 1.27 19.38%
EY 27.15 15.80 23.20 10.96 22.35 19.72 78.58 -16.21%
DY 0.00 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.81 1.10 0.69 0.83 0.73 1.48 0.41 12.00%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 30/11/23 29/11/22 25/11/21 26/11/20 27/11/19 29/11/18 -
Price 0.82 0.85 0.575 0.615 0.655 1.27 0.295 -
P/RPS 0.61 0.59 0.43 0.55 0.60 0.49 0.21 19.43%
P/EPS 3.68 5.78 4.77 8.77 5.53 6.13 1.47 16.50%
EY 27.15 17.29 20.98 11.40 18.09 16.31 67.92 -14.16%
DY 0.00 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.81 1.00 0.76 0.80 0.90 1.79 0.48 9.10%

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