[CRG] YoY Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 26.25%
YoY- 28.9%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 49,537 57,145 36,925 39,321 51,055 57,699 -3.00%
PBT 11,188 14,480 7,207 5,964 4,507 2,591 33.96%
Tax -3,128 -3,743 -2,176 -2,061 -1,718 -1,692 13.06%
NP 8,060 10,737 5,031 3,903 2,789 899 55.02%
-
NP to SH 8,060 10,737 5,031 3,903 2,789 899 55.02%
-
Tax Rate 27.96% 25.85% 30.19% 34.56% 38.12% 65.30% -
Total Cost 41,477 46,408 31,894 35,418 48,266 56,800 -6.09%
-
Net Worth 104,251 96,678 75,167 74,119 73,153 69,366 8.48%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 4,028 10,070 2,014 2,014 2,014 - -
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 CAGR
Net Worth 104,251 96,678 75,167 74,119 73,153 69,366 8.48%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 16.27% 18.79% 13.62% 9.93% 5.46% 1.56% -
ROE 7.73% 11.11% 6.69% 5.27% 3.81% 1.30% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 6.15 7.09 4.58 4.88 6.34 7.16 -2.99%
EPS 1.00 1.33 0.62 0.48 0.35 0.11 55.45%
DPS 0.50 1.25 0.25 0.25 0.25 0.00 -
NAPS 0.1294 0.12 0.0933 0.092 0.0908 0.0861 8.48%
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 CAGR
RPS 6.15 7.09 4.58 4.88 6.34 7.16 -2.99%
EPS 1.00 1.33 0.62 0.48 0.35 0.11 55.45%
DPS 0.50 1.25 0.25 0.25 0.25 0.00 -
NAPS 0.1294 0.12 0.0933 0.092 0.0908 0.0861 8.48%
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 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 -
P/RPS 3.50 3.10 2.73 1.64 1.10 0.35 58.44%
P/EPS 21.49 16.51 20.02 16.51 20.22 22.40 -0.82%
EY 4.65 6.06 5.00 6.06 4.95 4.46 0.83%
DY 2.33 5.68 2.00 3.13 3.57 0.00 -
P/NAPS 1.66 1.83 1.34 0.87 0.77 0.29 41.72%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 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 -
P/RPS 3.42 3.24 2.84 2.46 1.03 0.63 40.23%
P/EPS 20.99 17.26 20.82 24.77 18.78 40.33 -12.23%
EY 4.76 5.79 4.80 4.04 5.33 2.48 13.92%
DY 2.38 5.43 1.92 2.08 3.85 0.00 -
P/NAPS 1.62 1.92 1.39 1.30 0.72 0.52 25.50%

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