[CARIMIN] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 0.56%
YoY- -36.27%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 243,204 181,710 157,777 124,448 312,892 275,026 89,860 18.03%
PBT 29,533 19,405 5,338 14,347 19,421 19,810 -8,482 -
Tax -1,777 -2,242 -2,001 -3,195 -3,921 -1,017 -644 18.41%
NP 27,756 17,163 3,337 11,152 15,500 18,793 -9,126 -
-
NP to SH 27,784 17,177 3,253 11,081 17,387 19,110 -9,145 -
-
Tax Rate 6.02% 11.55% 37.49% 22.27% 20.19% 5.13% - -
Total Cost 215,448 164,547 154,440 113,296 297,392 256,233 98,986 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 4,677 - - 1,169 2,806 - - -
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 12.79% 9.15% 1.95% 6.39% 10.35% 12.59% -6.11% -
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 103.99 77.69 67.46 53.21 133.78 117.59 38.42 18.03%
EPS 11.88 7.34 1.39 4.74 7.43 8.17 -3.91 -
DPS 2.00 0.00 0.00 0.50 1.20 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 104.05 77.74 67.50 53.24 133.87 117.67 38.45 18.02%
EPS 11.89 7.35 1.39 4.74 7.44 8.18 -3.91 -
DPS 2.00 0.00 0.00 0.50 1.20 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 0.79 0.84 0.93 1.27 0.40 0.71 0.82 -0.61%
P/EPS 6.90 8.85 44.94 14.25 7.20 10.16 -8.06 -
EY 14.49 11.30 2.23 7.02 13.90 9.84 -12.41 -
DY 2.44 0.00 0.00 0.74 2.24 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 0.96 0.82 0.96 1.23 0.59 0.58 0.75 4.19%
P/EPS 8.38 8.65 46.73 13.82 10.69 8.32 -7.42 -
EY 11.94 11.57 2.14 7.23 9.35 12.02 -13.48 -
DY 2.01 0.00 0.00 0.76 1.51 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