[CARIMIN] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 43.52%
YoY- -6.06%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 254,736 251,682 241,782 240,872 227,749 198,537 186,853 23.01%
PBT 27,425 25,340 16,864 14,508 11,274 10,231 12,989 64.80%
Tax -4,358 -4,246 -3,609 -4,296 -4,007 -4,895 -4,820 -6.51%
NP 23,067 21,094 13,255 10,212 7,267 5,336 8,169 100.15%
-
NP to SH 23,105 20,708 12,759 9,735 6,783 5,361 8,307 98.14%
-
Tax Rate 15.89% 16.76% 21.40% 29.61% 35.54% 47.84% 37.11% -
Total Cost 231,669 230,588 228,527 230,660 220,482 193,201 178,684 18.95%
-
Net Worth 193,978 187,804 182,611 177,209 170,193 166,450 169,093 9.61%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 4,677 - - - - 1,169 1,169 152.66%
Div Payout % 20.24% - - - - 21.81% 14.08% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 193,978 187,804 182,611 177,209 170,193 166,450 169,093 9.61%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.06% 8.38% 5.48% 4.24% 3.19% 2.69% 4.37% -
ROE 11.91% 11.03% 6.99% 5.49% 3.99% 3.22% 4.91% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 108.92 107.61 103.38 102.99 97.38 84.89 79.89 23.02%
EPS 9.88 8.85 5.46 4.16 2.90 2.29 3.55 98.22%
DPS 2.00 0.00 0.00 0.00 0.00 0.50 0.50 152.62%
NAPS 0.8294 0.803 0.7808 0.7577 0.7277 0.7117 0.723 9.61%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 108.92 107.61 103.38 102.99 97.38 84.89 79.89 23.02%
EPS 9.88 8.85 5.46 4.16 2.90 2.29 3.55 98.22%
DPS 2.00 0.00 0.00 0.00 0.00 0.50 0.50 152.62%
NAPS 0.8294 0.803 0.7808 0.7577 0.7277 0.7117 0.723 9.61%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.73 0.65 0.62 0.52 0.56 0.625 0.675 -
P/RPS 0.67 0.60 0.60 0.50 0.58 0.74 0.84 -14.02%
P/EPS 7.39 7.34 11.36 12.49 19.31 27.27 19.00 -46.80%
EY 13.53 13.62 8.80 8.00 5.18 3.67 5.26 88.05%
DY 2.74 0.00 0.00 0.00 0.00 0.80 0.74 139.91%
P/NAPS 0.88 0.81 0.79 0.69 0.77 0.88 0.93 -3.62%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 24/05/23 21/02/23 29/11/22 24/08/22 24/05/22 23/02/22 -
Price 0.87 0.635 0.645 0.575 0.605 0.65 0.785 -
P/RPS 0.80 0.59 0.62 0.56 0.62 0.77 0.98 -12.68%
P/EPS 8.81 7.17 11.82 13.81 20.86 28.36 22.10 -45.92%
EY 11.36 13.94 8.46 7.24 4.79 3.53 4.52 85.16%
DY 2.30 0.00 0.00 0.00 0.00 0.77 0.64 135.17%
P/NAPS 1.05 0.79 0.83 0.76 0.83 0.91 1.09 -2.46%

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