[CRG] YoY TTM Result on 31-Dec-2020 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 40.92%
YoY- 12.87%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 105,926 122,007 74,064 184,733 234,876 -18.04%
PBT 28,158 36,306 9,317 17,158 16,585 14.13%
Tax -6,982 -8,370 -4,204 -6,812 -7,419 -1.50%
NP 21,176 27,936 5,113 10,346 9,166 23.26%
-
NP to SH 21,176 27,936 5,113 10,346 9,166 23.26%
-
Tax Rate 24.80% 23.05% 45.12% 39.70% 44.73% -
Total Cost 84,750 94,071 68,951 174,387 225,710 -21.70%
-
Net Worth 104,251 96,678 75,167 74,807 7,235,462 -65.32%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 8,056 12,084 4,028 4,046 1,992 41.77%
Div Payout % 38.05% 43.26% 78.78% 39.12% 21.73% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 104,251 96,678 75,167 74,807 7,235,462 -65.32%
NOSH 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 CAGR
NP Margin 19.99% 22.90% 6.90% 5.60% 3.90% -
ROE 20.31% 28.90% 6.80% 13.83% 0.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 13.15 15.14 9.19 22.72 29.48 -18.26%
EPS 2.63 3.47 0.63 1.27 1.15 22.95%
DPS 1.00 1.50 0.50 0.50 0.25 41.38%
NAPS 0.1294 0.12 0.0933 0.092 9.08 -65.42%
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 CAGR
RPS 13.11 15.09 9.16 22.86 29.06 -18.03%
EPS 2.62 3.46 0.63 1.28 1.13 23.37%
DPS 1.00 1.50 0.50 0.50 0.25 41.38%
NAPS 0.129 0.1196 0.093 0.0926 8.9517 -65.32%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 -
Price 0.215 0.22 0.125 0.08 0.07 -
P/RPS 1.64 1.45 1.36 0.35 0.24 61.62%
P/EPS 8.18 6.34 19.70 6.29 6.09 7.64%
EY 12.23 15.76 5.08 15.90 16.43 -7.10%
DY 4.65 6.82 4.00 6.25 3.57 6.82%
P/NAPS 1.66 1.83 1.34 0.87 0.01 258.63%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 28/02/24 27/02/23 24/02/22 25/02/21 - -
Price 0.21 0.23 0.13 0.00 0.00 -
P/RPS 1.60 1.52 1.41 0.00 0.00 -
P/EPS 7.99 6.63 20.48 0.00 0.00 -
EY 12.52 15.08 4.88 0.00 0.00 -
DY 4.76 6.52 3.85 0.00 0.00 -
P/NAPS 1.62 1.92 1.39 0.00 0.00 -

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