[CARIMIN] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -19.84%
YoY- 173.53%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 304,305 241,782 186,853 215,901 522,035 252,145 116,335 17.37%
PBT 28,544 16,864 12,989 8,919 36,139 -4,021 -6,462 -
Tax -4,930 -3,609 -4,820 -6,373 -4,984 -534 -341 56.04%
NP 23,614 13,255 8,169 2,546 31,155 -4,555 -6,803 -
-
NP to SH 23,646 12,759 8,307 3,037 31,996 -4,224 -7,314 -
-
Tax Rate 17.27% 21.40% 37.11% 71.45% 13.79% - - -
Total Cost 280,691 228,527 178,684 213,355 490,880 256,700 123,138 14.71%
-
Net Worth 202,117 182,611 169,093 173,303 173,654 149,611 154,920 4.52%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,677 - 1,169 1,169 6,548 - - -
Div Payout % 19.78% - 14.08% 38.50% 20.47% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 202,117 182,611 169,093 173,303 173,654 149,611 154,920 4.52%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.76% 5.48% 4.37% 1.18% 5.97% -1.81% -5.85% -
ROE 11.70% 6.99% 4.91% 1.75% 18.43% -2.82% -4.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 130.11 103.38 79.89 92.31 223.21 107.81 49.74 17.37%
EPS 10.11 5.46 3.55 1.30 13.68 -1.81 -3.13 -
DPS 2.00 0.00 0.50 0.50 2.80 0.00 0.00 -
NAPS 0.8642 0.7808 0.723 0.741 0.7425 0.6397 0.6624 4.52%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 130.11 103.38 79.89 92.31 223.21 107.81 49.74 17.37%
EPS 10.11 5.46 3.55 1.30 13.68 -1.81 -3.13 -
DPS 2.00 0.00 0.50 0.50 2.80 0.00 0.00 -
NAPS 0.8642 0.7808 0.723 0.741 0.7425 0.6397 0.6624 4.52%
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 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.81 0.62 0.675 0.665 1.32 0.405 0.355 -
P/RPS 0.62 0.60 0.84 0.72 0.59 0.38 0.71 -2.23%
P/EPS 8.01 11.36 19.00 51.21 9.65 -22.42 -11.35 -
EY 12.48 8.80 5.26 1.95 10.36 -4.46 -8.81 -
DY 2.47 0.00 0.74 0.75 2.12 0.00 0.00 -
P/NAPS 0.94 0.79 0.93 0.90 1.78 0.63 0.54 9.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 21/02/23 23/02/22 22/02/21 20/02/20 21/02/19 23/02/18 -
Price 0.955 0.645 0.785 0.765 1.24 0.845 0.375 -
P/RPS 0.73 0.62 0.98 0.83 0.56 0.78 0.75 -0.44%
P/EPS 9.45 11.82 22.10 58.91 9.06 -46.79 -11.99 -
EY 10.59 8.46 4.52 1.70 11.03 -2.14 -8.34 -
DY 2.09 0.00 0.64 0.65 2.26 0.00 0.00 -
P/NAPS 1.11 0.83 1.09 1.03 1.67 1.32 0.57 11.74%

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