[CARIMIN] YoY Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -5.45%
YoY- 428.04%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 324,272 242,280 210,369 165,930 417,189 366,701 119,813 18.03%
PBT 39,377 25,873 7,117 19,129 25,894 26,413 -11,309 -
Tax -2,369 -2,989 -2,668 -4,260 -5,228 -1,356 -858 18.42%
NP 37,008 22,884 4,449 14,869 20,666 25,057 -12,168 -
-
NP to SH 37,045 22,902 4,337 14,774 23,182 25,480 -12,193 -
-
Tax Rate 6.02% 11.55% 37.49% 22.27% 20.19% 5.13% - -
Total Cost 287,264 219,396 205,920 151,061 396,522 341,644 131,981 13.82%
-
Net Worth 217,249 187,804 166,450 173,420 167,994 151,763 149,681 6.39%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 6,236 - - 1,559 3,742 - - -
Div Payout % 16.84% - - 10.55% 16.14% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 217,249 187,804 166,450 173,420 167,994 151,763 149,681 6.39%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.41% 9.45% 2.12% 8.96% 4.95% 6.83% -10.16% -
ROE 17.05% 12.19% 2.61% 8.52% 13.80% 16.79% -8.15% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 138.65 103.59 89.95 70.95 178.38 156.79 51.23 18.03%
EPS 15.84 9.79 1.85 6.32 9.91 10.89 -5.21 -
DPS 2.67 0.00 0.00 0.67 1.60 0.00 0.00 -
NAPS 0.9289 0.803 0.7117 0.7415 0.7183 0.6489 0.64 6.39%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 138.74 103.66 90.00 70.99 178.49 156.89 51.26 18.03%
EPS 15.85 9.80 1.86 6.32 9.92 10.90 -5.22 -
DPS 2.67 0.00 0.00 0.67 1.60 0.00 0.00 -
NAPS 0.9295 0.8035 0.7121 0.742 0.7187 0.6493 0.6404 6.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.82 0.65 0.625 0.675 0.535 0.83 0.315 -
P/RPS 0.59 0.63 0.69 0.95 0.30 0.53 0.61 -0.55%
P/EPS 5.18 6.64 33.70 10.69 5.40 7.62 -6.04 -
EY 19.32 15.07 2.97 9.36 18.53 13.13 -16.55 -
DY 3.25 0.00 0.00 0.99 2.99 0.00 0.00 -
P/NAPS 0.88 0.81 0.88 0.91 0.74 1.28 0.49 10.24%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 24/05/23 24/05/22 20/05/21 18/05/20 23/05/19 23/05/18 -
Price 0.995 0.635 0.65 0.655 0.795 0.68 0.29 -
P/RPS 0.72 0.61 0.72 0.92 0.45 0.43 0.57 3.96%
P/EPS 6.28 6.48 35.05 10.37 8.02 6.24 -5.56 -
EY 15.92 15.42 2.85 9.64 12.47 16.02 -17.98 -
DY 2.68 0.00 0.00 1.02 2.01 0.00 0.00 -
P/NAPS 1.07 0.79 0.91 0.88 1.11 1.05 0.45 15.51%

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