[CAMRES] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 18.43%
YoY- 59.0%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 70,852 69,853 68,079 67,441 65,060 62,758 60,436 11.19%
PBT 6,450 5,794 6,880 7,137 5,909 5,598 4,632 24.72%
Tax -1,812 -1,661 -1,841 -1,901 -1,488 -1,418 -2,000 -6.37%
NP 4,638 4,133 5,039 5,236 4,421 4,180 2,632 45.94%
-
NP to SH 4,638 4,133 5,039 5,236 4,421 4,180 2,632 45.94%
-
Tax Rate 28.09% 28.67% 26.76% 26.64% 25.18% 25.33% 43.18% -
Total Cost 66,214 65,720 63,040 62,205 60,639 58,578 57,804 9.48%
-
Net Worth 89,453 87,903 89,180 86,236 85,942 85,135 83,431 4.76%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 89,453 87,903 89,180 86,236 85,942 85,135 83,431 4.76%
NOSH 178,906 179,393 181,999 179,659 182,857 181,140 181,372 -0.90%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.55% 5.92% 7.40% 7.76% 6.80% 6.66% 4.36% -
ROE 5.18% 4.70% 5.65% 6.07% 5.14% 4.91% 3.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.60 38.94 37.41 37.54 35.58 34.65 33.32 12.21%
EPS 2.59 2.30 2.77 2.91 2.42 2.31 1.45 47.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.48 0.47 0.47 0.46 5.72%
Adjusted Per Share Value based on latest NOSH - 179,659
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 36.00 35.49 34.59 34.27 33.06 31.89 30.71 11.18%
EPS 2.36 2.10 2.56 2.66 2.25 2.12 1.34 45.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.4467 0.4532 0.4382 0.4367 0.4326 0.4239 4.76%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.22 0.24 0.21 0.26 0.21 0.18 -
P/RPS 0.58 0.56 0.64 0.56 0.73 0.61 0.54 4.88%
P/EPS 8.87 9.55 8.67 7.21 10.75 9.10 12.40 -20.03%
EY 11.27 10.47 11.54 13.88 9.30 10.99 8.06 25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.49 0.44 0.55 0.45 0.39 11.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 29/11/10 27/08/10 21/05/10 25/02/10 24/11/09 -
Price 0.22 0.24 0.25 0.25 0.24 0.22 0.19 -
P/RPS 0.56 0.62 0.67 0.67 0.67 0.63 0.57 -1.17%
P/EPS 8.49 10.42 9.03 8.58 9.93 9.53 13.09 -25.09%
EY 11.78 9.60 11.07 11.66 10.07 10.49 7.64 33.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.51 0.52 0.51 0.47 0.41 4.82%

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