[CARIMIN] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -21.43%
YoY- 48.13%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 227,749 198,537 186,853 167,715 165,208 185,332 215,901 3.63%
PBT 11,274 10,231 12,989 15,050 19,238 12,522 8,919 16.95%
Tax -4,007 -4,895 -4,820 -4,790 -6,086 -6,082 -6,373 -26.67%
NP 7,267 5,336 8,169 10,260 13,152 6,440 2,546 101.60%
-
NP to SH 6,783 5,361 8,307 10,363 13,189 5,871 3,037 71.11%
-
Tax Rate 35.54% 47.84% 37.11% 31.83% 31.64% 48.57% 71.45% -
Total Cost 220,482 193,201 178,684 157,455 152,056 178,892 213,355 2.22%
-
Net Worth 170,193 166,450 169,093 179,898 175,595 173,420 173,303 -1.20%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 1,169 1,169 1,169 2,338 1,169 1,169 -
Div Payout % - 21.81% 14.08% 11.28% 17.73% 19.92% 38.50% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 170,193 166,450 169,093 179,898 175,595 173,420 173,303 -1.20%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.19% 2.69% 4.37% 6.12% 7.96% 3.47% 1.18% -
ROE 3.99% 3.22% 4.91% 5.76% 7.51% 3.39% 1.75% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 97.38 84.89 79.89 71.71 70.64 79.24 92.31 3.63%
EPS 2.90 2.29 3.55 4.43 5.64 2.51 1.30 70.97%
DPS 0.00 0.50 0.50 0.50 1.00 0.50 0.50 -
NAPS 0.7277 0.7117 0.723 0.7692 0.7508 0.7415 0.741 -1.20%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 97.44 84.94 79.94 71.75 70.68 79.29 92.37 3.63%
EPS 2.90 2.29 3.55 4.43 5.64 2.51 1.30 70.97%
DPS 0.00 0.50 0.50 0.50 1.00 0.50 0.50 -
NAPS 0.7281 0.7121 0.7234 0.7697 0.7513 0.742 0.7415 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.56 0.625 0.675 0.64 0.64 0.675 0.665 -
P/RPS 0.58 0.74 0.84 0.89 0.91 0.85 0.72 -13.45%
P/EPS 19.31 27.27 19.00 14.44 11.35 26.89 51.21 -47.89%
EY 5.18 3.67 5.26 6.92 8.81 3.72 1.95 92.15%
DY 0.00 0.80 0.74 0.78 1.56 0.74 0.75 -
P/NAPS 0.77 0.88 0.93 0.83 0.85 0.91 0.90 -9.90%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 23/02/22 25/11/21 13/09/21 20/05/21 22/02/21 -
Price 0.605 0.65 0.785 0.615 0.54 0.655 0.765 -
P/RPS 0.62 0.77 0.98 0.86 0.76 0.83 0.83 -17.71%
P/EPS 20.86 28.36 22.10 13.88 9.58 26.09 58.91 -50.04%
EY 4.79 3.53 4.52 7.20 10.44 3.83 1.70 99.87%
DY 0.00 0.77 0.64 0.81 1.85 0.76 0.65 -
P/NAPS 0.83 0.91 1.09 0.80 0.72 0.88 1.03 -13.43%

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