[CARIMIN] YoY TTM Result on 31-Mar-2022 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -35.46%
YoY- -8.69%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 316,230 251,682 198,537 185,332 480,871 321,956 118,219 17.80%
PBT 37,553 25,340 10,231 12,522 30,703 3,933 -7,521 -
Tax -3,894 -4,246 -4,895 -6,082 -5,422 -1,134 -22 136.76%
NP 33,659 21,094 5,336 6,440 25,281 2,799 -7,543 -
-
NP to SH 33,711 20,708 5,361 5,871 27,093 3,168 -7,658 -
-
Tax Rate 10.37% 16.76% 47.84% 48.57% 17.66% 28.83% - -
Total Cost 282,571 230,588 193,201 178,892 455,590 319,157 125,762 14.43%
-
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 9,355 - 1,169 1,169 6,548 - - -
Div Payout % 27.75% - 21.81% 19.92% 24.17% - - -
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 10.64% 8.38% 2.69% 3.47% 5.26% 0.87% -6.38% -
ROE 15.52% 11.03% 3.22% 3.39% 16.13% 2.09% -5.12% -
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 135.21 107.61 84.89 79.24 205.61 137.66 50.55 17.80%
EPS 14.41 8.85 2.29 2.51 11.58 1.35 -3.27 -
DPS 4.00 0.00 0.50 0.50 2.80 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 135.21 107.61 84.89 79.24 205.61 137.66 50.55 17.80%
EPS 14.41 8.85 2.29 2.51 11.58 1.35 -3.27 -
DPS 4.00 0.00 0.50 0.50 2.80 0.00 0.00 -
NAPS 0.9289 0.803 0.7117 0.7415 0.7183 0.6489 0.64 6.39%
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 0.61 0.60 0.74 0.85 0.26 0.60 0.62 -0.27%
P/EPS 5.69 7.34 27.27 26.89 4.62 61.27 -9.62 -
EY 17.58 13.62 3.67 3.72 21.65 1.63 -10.39 -
DY 4.88 0.00 0.80 0.74 5.23 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 0.74 0.59 0.77 0.83 0.39 0.49 0.57 4.44%
P/EPS 6.90 7.17 28.36 26.09 6.86 50.20 -8.86 -
EY 14.49 13.94 3.53 3.83 14.57 1.99 -11.29 -
DY 4.02 0.00 0.77 0.76 3.52 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