[CARIMIN] YoY Cumulative 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- 66.49%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 137,175 123,142 101,497 259,372 180,342 64,988 64,169 13.49%
PBT 12,679 7,089 13,338 22,016 16,970 -3,368 -538 -
Tax -591 -988 -2,254 -2,691 -227 -454 -289 12.65%
NP 12,088 6,101 11,084 19,325 16,743 -3,822 -827 -
-
NP to SH 12,112 6,137 11,019 20,159 16,979 -3,884 -942 -
-
Tax Rate 4.66% 13.94% 16.90% 12.22% 1.34% - - -
Total Cost 125,087 117,041 90,413 240,047 163,599 68,810 64,996 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 - - 1,169 2,806 - - - -
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 6.63% 3.63% 6.36% 11.61% 11.35% -2.51% -0.58% -
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 58.65 52.65 43.40 110.90 77.11 27.79 27.44 13.48%
EPS 5.18 2.62 4.71 8.62 7.26 -1.66 -0.40 -
DPS 0.00 0.00 0.50 1.20 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 58.65 52.65 43.40 110.90 77.11 27.79 27.44 13.48%
EPS 5.18 2.62 4.71 8.62 7.26 -1.66 -0.40 -
DPS 0.00 0.00 0.50 1.20 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 1.06 1.28 1.53 1.19 0.53 1.28 1.17 -1.63%
P/EPS 11.97 25.72 14.11 15.31 5.58 -21.38 -79.45 -
EY 8.35 3.89 7.08 6.53 17.93 -4.68 -1.26 -
DY 0.00 0.00 0.75 0.91 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 1.10 1.49 1.76 1.04 1.10 1.35 1.28 -2.49%
P/EPS 12.45 29.92 16.24 13.34 11.64 -22.58 -86.90 -
EY 8.03 3.34 6.16 7.50 8.59 -4.43 -1.15 -
DY 0.00 0.00 0.65 1.04 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