[CARIMIN] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -21.43%
YoY- 48.13%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 260,390 240,872 167,715 284,945 511,161 196,143 107,405 15.89%
PBT 28,423 14,508 15,050 12,264 33,576 -12,644 -5,474 -
Tax -3,799 -4,296 -4,790 -6,997 -4,044 -765 -151 71.13%
NP 24,624 10,212 10,260 5,267 29,532 -13,409 -5,625 -
-
NP to SH 24,645 9,735 10,363 6,996 29,209 -13,094 -6,295 -
-
Tax Rate 13.37% 29.61% 31.83% 57.05% 12.04% - - -
Total Cost 235,766 230,660 157,455 279,678 481,629 209,552 113,030 13.02%
-
Net Worth 197,907 177,209 179,898 170,333 165,632 145,168 158,522 3.76%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 4,677 - 1,169 3,975 3,742 - - -
Div Payout % 18.98% - 11.28% 56.83% 12.81% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 197,907 177,209 179,898 170,333 165,632 145,168 158,522 3.76%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.46% 4.24% 6.12% 1.85% 5.78% -6.84% -5.24% -
ROE 12.45% 5.49% 5.76% 4.11% 17.63% -9.02% -3.97% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 111.34 102.99 71.71 121.83 218.56 83.87 45.92 15.89%
EPS 10.54 4.16 4.43 2.99 12.49 -5.60 -2.69 -
DPS 2.00 0.00 0.50 1.70 1.60 0.00 0.00 -
NAPS 0.8462 0.7577 0.7692 0.7283 0.7082 0.6207 0.6778 3.76%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 111.34 102.99 71.71 121.83 218.56 83.87 45.92 15.89%
EPS 10.54 4.16 4.43 2.99 12.49 -5.60 -2.69 -
DPS 2.00 0.00 0.50 1.70 1.60 0.00 0.00 -
NAPS 0.8462 0.7577 0.7692 0.7283 0.7082 0.6207 0.6778 3.76%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.93 0.52 0.64 0.53 1.05 0.255 0.55 -
P/RPS 0.84 0.50 0.89 0.44 0.48 0.30 1.20 -5.76%
P/EPS 8.83 12.49 14.44 17.72 8.41 -4.55 -20.43 -
EY 11.33 8.00 6.92 5.64 11.89 -21.96 -4.89 -
DY 2.15 0.00 0.78 3.21 1.52 0.00 0.00 -
P/NAPS 1.10 0.69 0.83 0.73 1.48 0.41 0.81 5.23%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 25/11/21 26/11/20 27/11/19 29/11/18 27/11/17 -
Price 0.85 0.575 0.615 0.655 1.27 0.30 0.365 -
P/RPS 0.76 0.56 0.86 0.54 0.58 0.36 0.79 -0.64%
P/EPS 8.07 13.81 13.88 21.90 10.17 -5.36 -13.56 -
EY 12.40 7.24 7.20 4.57 9.83 -18.66 -7.37 -
DY 2.35 0.00 0.81 2.60 1.26 0.00 0.00 -
P/NAPS 1.00 0.76 0.80 0.90 1.79 0.48 0.54 10.81%

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