[CARIMIN] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -16.75%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 274,350 246,284 202,994 518,744 360,684 129,976 128,338 13.49%
PBT 25,358 14,178 26,676 44,032 33,940 -6,736 -1,076 -
Tax -1,182 -1,976 -4,508 -5,382 -454 -908 -578 12.65%
NP 24,176 12,202 22,168 38,650 33,486 -7,644 -1,654 -
-
NP to SH 24,224 12,274 22,038 40,318 33,958 -7,768 -1,884 -
-
Tax Rate 4.66% 13.94% 16.90% 12.22% 1.34% - - -
Total Cost 250,174 234,082 180,826 480,094 327,198 137,620 129,992 11.52%
-
Net Worth 182,611 169,093 173,303 173,654 149,611 154,920 162,124 2.00%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 2,338 5,613 - - - -
Div Payout % - - 10.61% 13.92% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 182,611 169,093 173,303 173,654 149,611 154,920 162,124 2.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.81% 4.95% 10.92% 7.45% 9.28% -5.88% -1.29% -
ROE 13.27% 7.26% 12.72% 23.22% 22.70% -5.01% -1.16% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 117.30 105.30 86.79 221.80 154.22 55.57 54.87 13.49%
EPS 10.36 5.24 9.42 17.24 14.52 -3.32 -0.80 -
DPS 0.00 0.00 1.00 2.40 0.00 0.00 0.00 -
NAPS 0.7808 0.723 0.741 0.7425 0.6397 0.6624 0.6932 2.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 117.30 105.30 86.79 221.80 154.22 55.57 54.87 13.49%
EPS 10.36 5.24 9.42 17.24 14.52 -3.32 -0.80 -
DPS 0.00 0.00 1.00 2.40 0.00 0.00 0.00 -
NAPS 0.7808 0.723 0.741 0.7425 0.6397 0.6624 0.6932 2.00%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.62 0.675 0.665 1.32 0.405 0.355 0.32 -
P/RPS 0.53 0.64 0.77 0.60 0.26 0.64 0.58 -1.49%
P/EPS 5.99 12.86 7.06 7.66 2.79 -10.69 -39.72 -
EY 16.71 7.77 14.17 13.06 35.85 -9.36 -2.52 -
DY 0.00 0.00 1.50 1.82 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.90 1.78 0.63 0.54 0.46 9.42%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 23/02/22 22/02/21 20/02/20 21/02/19 23/02/18 27/02/17 -
Price 0.645 0.785 0.765 1.15 0.845 0.375 0.35 -
P/RPS 0.55 0.75 0.88 0.52 0.55 0.67 0.64 -2.49%
P/EPS 6.23 14.96 8.12 6.67 5.82 -11.29 -43.45 -
EY 16.06 6.69 12.32 14.99 17.18 -8.86 -2.30 -
DY 0.00 0.00 1.31 2.09 0.00 0.00 0.00 -
P/NAPS 0.83 1.09 1.03 1.55 1.32 0.57 0.50 8.80%

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