[CARIMIN] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -20.46%
YoY- -45.34%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN'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 373,488 274,350 246,284 202,994 518,744 360,684 129,976 19.22%
PBT 27,596 25,358 14,178 26,676 44,032 33,940 -6,736 -
Tax -2,322 -1,182 -1,976 -4,508 -5,382 -454 -908 16.93%
NP 25,274 24,176 12,202 22,168 38,650 33,486 -7,644 -
-
NP to SH 25,308 24,224 12,274 22,038 40,318 33,958 -7,768 -
-
Tax Rate 8.41% 4.66% 13.94% 16.90% 12.22% 1.34% - -
Total Cost 348,214 250,174 234,082 180,826 480,094 327,198 137,620 16.72%
-
Net Worth 202,117 182,611 169,093 173,303 173,654 149,611 154,920 4.52%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 2,338 5,613 - - -
Div Payout % - - - 10.61% 13.92% - - -
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 202,117 182,611 169,093 173,303 173,654 149,611 154,920 4.52%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
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 6.77% 8.81% 4.95% 10.92% 7.45% 9.28% -5.88% -
ROE 12.52% 13.27% 7.26% 12.72% 23.22% 22.70% -5.01% -
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 159.69 117.30 105.30 86.79 221.80 154.22 55.57 19.22%
EPS 10.82 10.36 5.24 9.42 17.24 14.52 -3.32 -
DPS 0.00 0.00 0.00 1.00 2.40 0.00 0.00 -
NAPS 0.8642 0.7808 0.723 0.741 0.7425 0.6397 0.6624 4.52%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 159.79 117.38 105.37 86.85 221.94 154.31 55.61 19.22%
EPS 10.83 10.36 5.25 9.43 17.25 14.53 -3.32 -
DPS 0.00 0.00 0.00 1.00 2.40 0.00 0.00 -
NAPS 0.8647 0.7813 0.7234 0.7415 0.743 0.6401 0.6628 4.52%
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 29/12/17 -
Price 0.81 0.62 0.675 0.665 1.32 0.405 0.355 -
P/RPS 0.51 0.53 0.64 0.77 0.60 0.26 0.64 -3.71%
P/EPS 7.49 5.99 12.86 7.06 7.66 2.79 -10.69 -
EY 13.36 16.71 7.77 14.17 13.06 35.85 -9.36 -
DY 0.00 0.00 0.00 1.50 1.82 0.00 0.00 -
P/NAPS 0.94 0.79 0.93 0.90 1.78 0.63 0.54 9.67%
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 22/02/24 21/02/23 23/02/22 22/02/21 20/02/20 21/02/19 23/02/18 -
Price 0.955 0.645 0.785 0.765 1.15 0.845 0.375 -
P/RPS 0.60 0.55 0.75 0.88 0.52 0.55 0.67 -1.82%
P/EPS 8.83 6.23 14.96 8.12 6.67 5.82 -11.29 -
EY 11.33 16.06 6.69 12.32 14.99 17.18 -8.86 -
DY 0.00 0.00 0.00 1.31 2.09 0.00 0.00 -
P/NAPS 1.11 0.83 1.09 1.03 1.55 1.32 0.57 11.74%

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