[CAMRES] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -46.74%
YoY- 51.85%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 496,011 541,801 591,160 538,720 399,201 395,773 366,646 22.25%
PBT 21,416 18,409 11,768 7,480 13,158 10,830 6,364 124.06%
Tax -5,185 -4,878 -3,386 -2,220 -3,281 -3,274 -2,074 83.89%
NP 16,231 13,530 8,382 5,260 9,877 7,556 4,290 142.21%
-
NP to SH 16,231 13,530 8,382 5,260 9,877 7,556 4,290 142.21%
-
Tax Rate 24.21% 26.50% 28.77% 29.68% 24.94% 30.23% 32.59% -
Total Cost 479,780 528,270 582,778 533,460 389,324 388,217 362,356 20.51%
-
Net Worth 139,390 133,991 130,162 126,334 126,334 122,506 118,677 11.28%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,909 2,552 3,828 7,656 - - - -
Div Payout % 11.76% 18.86% 45.67% 145.56% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 139,390 133,991 130,162 126,334 126,334 122,506 118,677 11.28%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.27% 2.50% 1.42% 0.98% 2.47% 1.91% 1.17% -
ROE 11.64% 10.10% 6.44% 4.16% 7.82% 6.17% 3.61% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 259.77 283.05 308.84 281.44 208.55 206.76 191.54 22.45%
EPS 8.48 7.07 4.38 2.76 5.16 3.95 2.24 142.31%
DPS 1.00 1.33 2.00 4.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.68 0.66 0.66 0.64 0.62 11.47%
Adjusted Per Share Value based on latest NOSH - 196,800
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 252.04 275.31 300.39 273.74 202.85 201.10 186.30 22.25%
EPS 8.25 6.88 4.26 2.67 5.02 3.84 2.18 142.25%
DPS 0.97 1.30 1.95 3.89 0.00 0.00 0.00 -
NAPS 0.7083 0.6808 0.6614 0.6419 0.6419 0.6225 0.603 11.29%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.345 0.30 0.28 0.34 0.335 0.345 0.32 -
P/RPS 0.13 0.11 0.09 0.12 0.16 0.17 0.17 -16.33%
P/EPS 4.06 4.24 6.39 12.37 6.49 8.74 14.28 -56.66%
EY 24.64 23.56 15.64 8.08 15.40 11.44 7.00 130.86%
DY 2.90 4.44 7.14 11.76 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.41 0.52 0.51 0.54 0.52 -6.50%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 26/08/22 31/05/22 28/02/22 26/11/21 28/09/21 -
Price 0.38 0.31 0.315 0.345 0.38 0.335 0.335 -
P/RPS 0.15 0.11 0.10 0.12 0.18 0.16 0.17 -7.98%
P/EPS 4.47 4.39 7.19 12.55 7.36 8.49 14.95 -55.18%
EY 22.37 22.80 13.90 7.97 13.58 11.78 6.69 123.11%
DY 2.63 4.30 6.35 11.59 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.46 0.52 0.58 0.52 0.54 -2.47%

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