[CAMRES] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 59.94%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 257,294 165,898 87,342 496,011 406,351 295,580 134,680 53.90%
PBT 14,356 3,711 2,166 21,416 13,807 5,884 1,870 288.67%
Tax -3,401 -1,315 -936 -5,185 -3,659 -1,693 -555 234.50%
NP 10,955 2,396 1,230 16,231 10,148 4,191 1,315 310.42%
-
NP to SH 10,955 2,396 1,230 16,231 10,148 4,191 1,315 310.42%
-
Tax Rate 23.69% 35.44% 43.21% 24.21% 26.50% 28.77% 29.68% -
Total Cost 246,339 163,502 86,112 479,780 396,203 291,389 133,365 50.48%
-
Net Worth 149,892 139,370 140,315 139,390 133,991 130,162 126,334 12.06%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 1,850 - - 1,909 1,914 1,914 1,914 -2.23%
Div Payout % 16.89% - - 11.76% 18.86% 45.67% 145.56% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 149,892 139,370 140,315 139,390 133,991 130,162 126,334 12.06%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.26% 1.44% 1.41% 3.27% 2.50% 1.42% 0.98% -
ROE 7.31% 1.72% 0.88% 11.64% 7.57% 3.22% 1.04% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 139.04 86.89 46.06 259.77 212.29 154.42 70.36 57.40%
EPS 5.90 1.29 0.65 8.48 5.30 2.19 0.69 317.60%
DPS 1.00 0.00 0.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.81 0.73 0.74 0.73 0.70 0.68 0.66 14.61%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 130.74 84.30 44.38 252.04 206.48 150.19 68.43 53.91%
EPS 5.57 1.22 0.63 8.25 5.16 2.13 0.67 309.85%
DPS 0.94 0.00 0.00 0.97 0.97 0.97 0.97 -2.07%
NAPS 0.7617 0.7082 0.713 0.7083 0.6808 0.6614 0.6419 12.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.375 0.39 0.405 0.345 0.30 0.28 0.34 -
P/RPS 0.27 0.45 0.88 0.13 0.14 0.18 0.48 -31.83%
P/EPS 6.33 31.08 62.43 4.06 5.66 12.79 49.49 -74.58%
EY 15.79 3.22 1.60 24.64 17.67 7.82 2.02 293.37%
DY 2.67 0.00 0.00 2.90 3.33 3.57 2.94 -6.21%
P/NAPS 0.46 0.53 0.55 0.47 0.43 0.41 0.52 -7.84%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 30/05/23 28/02/23 22/11/22 26/08/22 31/05/22 -
Price 0.40 0.405 0.405 0.38 0.31 0.315 0.345 -
P/RPS 0.29 0.47 0.88 0.15 0.15 0.20 0.49 -29.48%
P/EPS 6.76 32.27 62.43 4.47 5.85 14.39 50.22 -73.70%
EY 14.80 3.10 1.60 22.37 17.10 6.95 1.99 280.54%
DY 2.50 0.00 0.00 2.63 3.23 3.17 2.90 -9.41%
P/NAPS 0.49 0.55 0.55 0.52 0.44 0.46 0.52 -3.88%

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