[CARIMIN] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -4.05%
YoY- 85.33%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 303,495 309,431 316,230 304,305 260,390 254,736 251,682 13.25%
PBT 54,085 49,429 37,553 28,544 28,423 27,425 25,340 65.54%
Tax -3,373 -3,152 -3,894 -4,930 -3,799 -4,358 -4,246 -14.18%
NP 50,712 46,277 33,659 23,614 24,624 23,067 21,094 79.17%
-
NP to SH 50,667 46,241 33,711 23,646 24,645 23,105 20,708 81.28%
-
Tax Rate 6.24% 6.38% 10.37% 17.27% 13.37% 15.89% 16.76% -
Total Cost 252,783 263,154 282,571 280,691 235,766 231,669 230,588 6.30%
-
Net Worth 236,801 229,177 217,249 202,117 197,907 193,978 187,804 16.66%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 8,185 8,185 9,355 4,677 4,677 4,677 - -
Div Payout % 16.16% 17.70% 27.75% 19.78% 18.98% 20.24% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 236,801 229,177 217,249 202,117 197,907 193,978 187,804 16.66%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 16.71% 14.96% 10.64% 7.76% 9.46% 9.06% 8.38% -
ROE 21.40% 20.18% 15.52% 11.70% 12.45% 11.91% 11.03% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 129.77 132.30 135.21 130.11 111.34 108.92 107.61 13.25%
EPS 21.66 19.77 14.41 10.11 10.54 9.88 8.85 81.31%
DPS 3.50 3.50 4.00 2.00 2.00 2.00 0.00 -
NAPS 1.0125 0.9799 0.9289 0.8642 0.8462 0.8294 0.803 16.66%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 129.77 132.30 135.21 130.11 111.34 108.92 107.61 13.25%
EPS 21.66 19.77 14.41 10.11 10.54 9.88 8.85 81.31%
DPS 3.50 3.50 4.00 2.00 2.00 2.00 0.00 -
NAPS 1.0125 0.9799 0.9289 0.8642 0.8462 0.8294 0.803 16.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.82 0.925 0.82 0.81 0.93 0.73 0.65 -
P/RPS 0.63 0.70 0.61 0.62 0.84 0.67 0.60 3.29%
P/EPS 3.79 4.68 5.69 8.01 8.83 7.39 7.34 -35.56%
EY 26.42 21.37 17.58 12.48 11.33 13.53 13.62 55.35%
DY 4.27 3.78 4.88 2.47 2.15 2.74 0.00 -
P/NAPS 0.81 0.94 0.88 0.94 1.10 0.88 0.81 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 22/08/24 24/05/24 22/02/24 30/11/23 18/08/23 24/05/23 -
Price 0.82 0.885 0.995 0.955 0.85 0.87 0.635 -
P/RPS 0.63 0.67 0.74 0.73 0.76 0.80 0.59 4.45%
P/EPS 3.79 4.48 6.90 9.45 8.07 8.81 7.17 -34.54%
EY 26.42 22.34 14.49 10.59 12.40 11.36 13.94 52.97%
DY 4.27 3.95 4.02 2.09 2.35 2.30 0.00 -
P/NAPS 0.81 0.90 1.07 1.11 1.00 1.05 0.79 1.67%

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