[CRG] QoQ Annualized Quarter Result on 31-Dec-2021 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 152.5%
YoY- 28.9%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 113,534 114,290 101,787 73,850 76,460 78,642 80,613 12.09%
PBT 31,450 28,960 29,033 14,414 8,074 11,928 5,288 81.17%
Tax -7,597 -7,486 -6,803 -4,352 -4,089 -4,122 -2,287 49.20%
NP 23,853 21,474 22,230 10,062 3,985 7,806 3,001 99.56%
-
NP to SH 23,853 21,474 22,230 10,062 3,985 7,806 3,001 99.56%
-
Tax Rate 24.16% 25.85% 23.43% 30.19% 50.64% 34.56% 43.25% -
Total Cost 89,681 92,816 79,557 63,788 72,475 70,836 77,612 4.93%
-
Net Worth 100,142 96,678 90,313 75,167 72,105 74,119 72,186 11.52%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 14,098 20,141 4,028 4,028 4,028 4,028 2,014 91.29%
Div Payout % 59.11% 93.79% 18.12% 40.03% 101.09% 51.60% 67.12% -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 100,142 96,678 90,313 75,167 72,105 74,119 72,186 11.52%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 21.01% 18.79% 21.84% 13.62% 5.21% 9.93% 3.72% -
ROE 23.82% 22.21% 24.61% 13.39% 5.53% 10.53% 4.16% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 14.09 14.19 12.63 9.17 9.49 9.76 10.01 12.07%
EPS 2.96 2.66 2.76 1.24 0.49 0.96 0.37 100.00%
DPS 1.75 2.50 0.50 0.50 0.50 0.50 0.25 91.29%
NAPS 0.1243 0.12 0.1121 0.0933 0.0895 0.092 0.0896 11.52%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 14.09 14.19 12.63 9.17 9.49 9.76 10.01 12.07%
EPS 2.96 2.66 2.76 1.24 0.49 0.96 0.37 100.00%
DPS 1.75 2.50 0.50 0.50 0.50 0.50 0.25 91.29%
NAPS 0.1243 0.12 0.1121 0.0933 0.0895 0.092 0.0896 11.52%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.20 0.22 0.215 0.125 0.12 0.08 0.065 -
P/RPS 1.42 1.55 1.70 1.36 1.26 0.82 0.65 29.75%
P/EPS 6.76 8.25 7.79 10.01 24.26 8.26 17.45 -27.10%
EY 14.80 12.12 12.83 9.99 4.12 12.11 5.73 37.20%
DY 8.75 11.36 2.33 4.00 4.17 6.25 3.85 31.47%
P/NAPS 1.61 1.83 1.92 1.34 1.34 0.87 0.73 30.16%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 25/02/21 27/08/20 -
Price 0.19 0.23 0.21 0.13 0.10 0.12 0.07 -
P/RPS 1.35 1.62 1.66 1.42 1.05 1.23 0.70 24.47%
P/EPS 6.42 8.63 7.61 10.41 20.22 12.39 18.79 -30.09%
EY 15.58 11.59 13.14 9.61 4.95 8.07 5.32 43.07%
DY 9.21 10.87 2.38 3.85 5.00 4.17 3.57 37.15%
P/NAPS 1.53 1.92 1.87 1.39 1.12 1.30 0.78 25.17%

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