[CRG] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 120.93%
YoY- 457.84%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 99,074 113,534 114,290 101,787 73,850 76,460 78,642 8.00%
PBT 22,376 31,450 28,960 29,033 14,414 8,074 11,928 23.33%
Tax -6,256 -7,597 -7,486 -6,803 -4,352 -4,089 -4,122 14.92%
NP 16,120 23,853 21,474 22,230 10,062 3,985 7,806 27.34%
-
NP to SH 16,120 23,853 21,474 22,230 10,062 3,985 7,806 27.34%
-
Tax Rate 27.96% 24.16% 25.85% 23.43% 30.19% 50.64% 34.56% -
Total Cost 82,954 89,681 92,816 79,557 63,788 72,475 70,836 5.40%
-
Net Worth 104,251 100,142 96,678 90,313 75,167 72,105 74,119 12.04%
Dividend
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div 8,056 14,098 20,141 4,028 4,028 4,028 4,028 25.99%
Div Payout % 49.98% 59.11% 93.79% 18.12% 40.03% 101.09% 51.60% -
Equity
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 104,251 100,142 96,678 90,313 75,167 72,105 74,119 12.04%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 16.27% 21.01% 18.79% 21.84% 13.62% 5.21% 9.93% -
ROE 15.46% 23.82% 22.21% 24.61% 13.39% 5.53% 10.53% -
Per Share
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 12.30 14.09 14.19 12.63 9.17 9.49 9.76 8.01%
EPS 2.00 2.96 2.66 2.76 1.24 0.49 0.96 27.71%
DPS 1.00 1.75 2.50 0.50 0.50 0.50 0.50 25.99%
NAPS 0.1294 0.1243 0.12 0.1121 0.0933 0.0895 0.092 12.04%
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 12.30 14.09 14.19 12.63 9.17 9.49 9.76 8.01%
EPS 2.00 2.96 2.66 2.76 1.24 0.49 0.96 27.71%
DPS 1.00 1.75 2.50 0.50 0.50 0.50 0.50 25.99%
NAPS 0.1294 0.1243 0.12 0.1121 0.0933 0.0895 0.092 12.04%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 -
Price 0.215 0.20 0.22 0.215 0.125 0.12 0.08 -
P/RPS 1.75 1.42 1.55 1.70 1.36 1.26 0.82 28.74%
P/EPS 10.75 6.76 8.25 7.79 10.01 24.26 8.26 9.17%
EY 9.31 14.80 12.12 12.83 9.99 4.12 12.11 -8.39%
DY 4.65 8.75 11.36 2.33 4.00 4.17 6.25 -9.38%
P/NAPS 1.66 1.61 1.83 1.92 1.34 1.34 0.87 24.03%
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 28/02/24 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 25/02/21 -
Price 0.21 0.19 0.23 0.21 0.13 0.10 0.12 -
P/RPS 1.71 1.35 1.62 1.66 1.42 1.05 1.23 11.60%
P/EPS 10.50 6.42 8.63 7.61 10.41 20.22 12.39 -5.36%
EY 9.53 15.58 11.59 13.14 9.61 4.95 8.07 5.69%
DY 4.76 9.21 10.87 2.38 3.85 5.00 4.17 4.50%
P/NAPS 1.62 1.53 1.92 1.87 1.39 1.12 1.30 7.61%

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