[CARIMIN] YoY TTM Result on 30-Sep-2024 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 9.57%
YoY- 105.59%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 303,495 260,390 240,872 167,715 284,945 511,161 196,143 7.53%
PBT 54,085 28,423 14,508 15,050 12,264 33,576 -12,644 -
Tax -3,373 -3,799 -4,296 -4,790 -6,997 -4,044 -765 28.02%
NP 50,712 24,624 10,212 10,260 5,267 29,532 -13,409 -
-
NP to SH 50,667 24,645 9,735 10,363 6,996 29,209 -13,094 -
-
Tax Rate 6.24% 13.37% 29.61% 31.83% 57.05% 12.04% - -
Total Cost 252,783 235,766 230,660 157,455 279,678 481,629 209,552 3.17%
-
Net Worth 236,801 197,907 177,209 179,898 170,333 165,632 145,168 8.48%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 8,185 4,677 - 1,169 3,975 3,742 - -
Div Payout % 16.16% 18.98% - 11.28% 56.83% 12.81% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 236,801 197,907 177,209 179,898 170,333 165,632 145,168 8.48%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.71% 9.46% 4.24% 6.12% 1.85% 5.78% -6.84% -
ROE 21.40% 12.45% 5.49% 5.76% 4.11% 17.63% -9.02% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 129.77 111.34 102.99 71.71 121.83 218.56 83.87 7.53%
EPS 21.66 10.54 4.16 4.43 2.99 12.49 -5.60 -
DPS 3.50 2.00 0.00 0.50 1.70 1.60 0.00 -
NAPS 1.0125 0.8462 0.7577 0.7692 0.7283 0.7082 0.6207 8.48%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 129.77 111.34 102.99 71.71 121.83 218.56 83.87 7.53%
EPS 21.66 10.54 4.16 4.43 2.99 12.49 -5.60 -
DPS 3.50 2.00 0.00 0.50 1.70 1.60 0.00 -
NAPS 1.0125 0.8462 0.7577 0.7692 0.7283 0.7082 0.6207 8.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.82 0.93 0.52 0.64 0.53 1.05 0.255 -
P/RPS 0.63 0.84 0.50 0.89 0.44 0.48 0.30 13.14%
P/EPS 3.79 8.83 12.49 14.44 17.72 8.41 -4.55 -
EY 26.42 11.33 8.00 6.92 5.64 11.89 -21.96 -
DY 4.27 2.15 0.00 0.78 3.21 1.52 0.00 -
P/NAPS 0.81 1.10 0.69 0.83 0.73 1.48 0.41 12.00%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 30/11/23 29/11/22 25/11/21 26/11/20 27/11/19 29/11/18 -
Price 0.82 0.85 0.575 0.615 0.655 1.27 0.30 -
P/RPS 0.63 0.76 0.56 0.86 0.54 0.58 0.36 9.76%
P/EPS 3.79 8.07 13.81 13.88 21.90 10.17 -5.36 -
EY 26.42 12.40 7.24 7.20 4.57 9.83 -18.66 -
DY 4.27 2.35 0.00 0.81 2.60 1.26 0.00 -
P/NAPS 0.81 1.00 0.76 0.80 0.90 1.79 0.48 9.10%

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