[CARIMIN] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 48.77%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 309,431 324,272 373,488 338,784 254,736 242,280 274,350 8.36%
PBT 49,429 39,377 27,596 35,352 27,425 25,873 25,358 56.10%
Tax -3,151 -2,369 -2,322 -1,044 -4,359 -2,989 -1,182 92.37%
NP 46,278 37,008 25,274 34,308 23,066 22,884 24,176 54.22%
-
NP to SH 46,240 37,045 25,308 34,372 23,104 22,902 24,224 53.94%
-
Tax Rate 6.37% 6.02% 8.41% 2.95% 15.89% 11.55% 4.66% -
Total Cost 263,153 287,264 348,214 304,476 231,670 219,396 250,174 3.43%
-
Net Worth 229,177 217,249 202,117 197,907 193,978 187,804 182,611 16.36%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 8,185 6,236 - - 4,677 - - -
Div Payout % 17.70% 16.84% - - 20.25% - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 229,177 217,249 202,117 197,907 193,978 187,804 182,611 16.36%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 14.96% 11.41% 6.77% 10.13% 9.05% 9.45% 8.81% -
ROE 20.18% 17.05% 12.52% 17.37% 11.91% 12.19% 13.27% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 132.30 138.65 159.69 144.86 108.92 103.59 117.30 8.36%
EPS 19.77 15.84 10.82 14.68 9.88 9.79 10.36 53.91%
DPS 3.50 2.67 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9799 0.9289 0.8642 0.8462 0.8294 0.803 0.7808 16.36%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 132.30 138.65 159.69 144.86 108.92 103.59 117.30 8.36%
EPS 19.77 15.84 10.82 14.68 9.88 9.79 10.36 53.91%
DPS 3.50 2.67 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9799 0.9289 0.8642 0.8462 0.8294 0.803 0.7808 16.36%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.925 0.82 0.81 0.93 0.73 0.65 0.62 -
P/RPS 0.70 0.59 0.51 0.64 0.67 0.63 0.53 20.39%
P/EPS 4.68 5.18 7.49 6.33 7.39 6.64 5.99 -15.18%
EY 21.37 19.32 13.36 15.80 13.53 15.07 16.71 17.83%
DY 3.78 3.25 0.00 0.00 2.74 0.00 0.00 -
P/NAPS 0.94 0.88 0.94 1.10 0.88 0.81 0.79 12.30%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 24/05/24 22/02/24 30/11/23 18/08/23 24/05/23 21/02/23 -
Price 0.885 0.995 0.955 0.85 0.87 0.635 0.645 -
P/RPS 0.67 0.72 0.60 0.59 0.80 0.61 0.55 14.07%
P/EPS 4.48 6.28 8.83 5.78 8.81 6.48 6.23 -19.75%
EY 22.34 15.92 11.33 17.29 11.35 15.42 16.06 24.63%
DY 3.95 2.68 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.90 1.07 1.11 1.00 1.05 0.79 0.83 5.55%

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