[CAMRES] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 50.82%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 198,938 190,548 173,268 212,247 220,445 209,120 211,880 -4.10%
PBT 5,442 3,900 3,456 6,679 6,300 4,518 5,544 -1.22%
Tax -1,864 -1,408 -1,424 488 -1,548 -1,500 -2,012 -4.95%
NP 3,578 2,492 2,032 7,167 4,752 3,018 3,532 0.86%
-
NP to SH 3,578 2,492 2,032 7,167 4,752 3,018 3,532 0.86%
-
Tax Rate 34.25% 36.10% 41.20% -7.31% 24.57% 33.20% 36.29% -
Total Cost 195,360 188,056 171,236 205,080 215,693 206,102 208,348 -4.18%
-
Net Worth 104,362 103,184 103,553 100,489 96,682 95,506 95,364 6.17%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 2,576 - - - - - - -
Div Payout % 72.01% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 104,362 103,184 103,553 100,489 96,682 95,506 95,364 6.17%
NOSH 196,800 194,687 195,384 189,603 189,574 191,012 176,600 7.46%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.80% 1.31% 1.17% 3.38% 2.16% 1.44% 1.67% -
ROE 3.43% 2.42% 1.96% 7.13% 4.92% 3.16% 3.70% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 102.94 97.87 88.68 111.94 116.28 109.48 119.98 -9.68%
EPS 1.85 1.28 1.04 3.78 2.51 1.58 2.00 -5.05%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.53 0.51 0.50 0.54 0.00%
Adjusted Per Share Value based on latest NOSH - 193,709
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 101.09 96.82 88.04 107.85 112.01 106.26 107.66 -4.09%
EPS 1.82 1.27 1.03 3.64 2.41 1.53 1.79 1.11%
DPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5303 0.5243 0.5262 0.5106 0.4913 0.4853 0.4846 6.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.33 0.31 0.295 0.30 0.32 0.30 0.38 -
P/RPS 0.32 0.32 0.33 0.27 0.28 0.27 0.32 0.00%
P/EPS 17.82 24.22 28.37 7.94 12.77 18.99 19.00 -4.17%
EY 5.61 4.13 3.53 12.60 7.83 5.27 5.26 4.37%
DY 4.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.56 0.57 0.63 0.60 0.70 -8.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 27/05/16 29/02/16 27/11/15 26/08/15 28/05/15 -
Price 0.32 0.31 0.39 0.29 0.30 0.245 0.38 -
P/RPS 0.31 0.32 0.44 0.26 0.26 0.22 0.32 -2.08%
P/EPS 17.28 24.22 37.50 7.67 11.97 15.51 19.00 -6.11%
EY 5.79 4.13 2.67 13.03 8.36 6.45 5.26 6.59%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.74 0.55 0.59 0.49 0.70 -10.74%

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