[CARIMIN] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 31.06%
YoY- 53.59%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 260,390 254,736 251,682 241,782 240,872 227,749 198,537 19.79%
PBT 28,423 27,425 25,340 16,864 14,508 11,274 10,231 97.49%
Tax -3,799 -4,358 -4,246 -3,609 -4,296 -4,007 -4,895 -15.53%
NP 24,624 23,067 21,094 13,255 10,212 7,267 5,336 176.92%
-
NP to SH 24,645 23,105 20,708 12,759 9,735 6,783 5,361 176.21%
-
Tax Rate 13.37% 15.89% 16.76% 21.40% 29.61% 35.54% 47.84% -
Total Cost 235,766 231,669 230,588 228,527 230,660 220,482 193,201 14.18%
-
Net Worth 197,907 193,978 187,804 182,611 177,209 170,193 166,450 12.22%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 4,677 4,677 - - - - 1,169 151.80%
Div Payout % 18.98% 20.24% - - - - 21.81% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 197,907 193,978 187,804 182,611 177,209 170,193 166,450 12.22%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.46% 9.06% 8.38% 5.48% 4.24% 3.19% 2.69% -
ROE 12.45% 11.91% 11.03% 6.99% 5.49% 3.99% 3.22% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 111.34 108.92 107.61 103.38 102.99 97.38 84.89 19.80%
EPS 10.54 9.88 8.85 5.46 4.16 2.90 2.29 176.43%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.50 151.77%
NAPS 0.8462 0.8294 0.803 0.7808 0.7577 0.7277 0.7117 12.22%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 111.40 108.99 107.68 103.44 103.05 97.44 84.94 19.79%
EPS 10.54 9.89 8.86 5.46 4.16 2.90 2.29 176.43%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.50 151.77%
NAPS 0.8467 0.8299 0.8035 0.7813 0.7582 0.7281 0.7121 12.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.93 0.73 0.65 0.62 0.52 0.56 0.625 -
P/RPS 0.84 0.67 0.60 0.60 0.50 0.58 0.74 8.80%
P/EPS 8.83 7.39 7.34 11.36 12.49 19.31 27.27 -52.81%
EY 11.33 13.53 13.62 8.80 8.00 5.18 3.67 111.87%
DY 2.15 2.74 0.00 0.00 0.00 0.00 0.80 93.18%
P/NAPS 1.10 0.88 0.81 0.79 0.69 0.77 0.88 16.02%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 18/08/23 24/05/23 21/02/23 29/11/22 24/08/22 24/05/22 -
Price 0.85 0.87 0.635 0.645 0.575 0.605 0.65 -
P/RPS 0.76 0.80 0.59 0.62 0.56 0.62 0.77 -0.86%
P/EPS 8.07 8.81 7.17 11.82 13.81 20.86 28.36 -56.70%
EY 12.40 11.36 13.94 8.46 7.24 4.79 3.53 130.90%
DY 2.35 2.30 0.00 0.00 0.00 0.00 0.77 110.26%
P/NAPS 1.00 1.05 0.79 0.83 0.76 0.83 0.91 6.48%

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