[CAMRES] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.46%
YoY- 2065.38%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 450,796 399,201 355,258 313,251 270,506 252,028 240,025 52.28%
PBT 13,710 13,158 7,080 7,770 6,828 6,766 6,190 69.99%
Tax -3,384 -3,281 -1,662 -1,014 -1,125 -1,216 -1,138 106.92%
NP 10,326 9,877 5,418 6,756 5,703 5,550 5,052 61.12%
-
NP to SH 10,326 9,877 5,418 6,756 5,703 5,550 5,052 61.12%
-
Tax Rate 24.68% 24.94% 23.47% 13.05% 16.48% 17.97% 18.38% -
Total Cost 440,470 389,324 349,840 306,495 264,803 246,478 234,973 52.08%
-
Net Worth 126,334 126,334 122,506 118,677 116,763 116,763 116,763 5.39%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 1,914 - - - - - - -
Div Payout % 18.54% - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 126,334 126,334 122,506 118,677 116,763 116,763 116,763 5.39%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.29% 2.47% 1.53% 2.16% 2.11% 2.20% 2.10% -
ROE 8.17% 7.82% 4.42% 5.69% 4.88% 4.75% 4.33% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 235.51 208.55 185.59 163.65 141.32 131.67 125.39 52.28%
EPS 5.39 5.16 2.83 3.53 2.98 2.90 2.64 61.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.64 0.62 0.61 0.61 0.61 5.39%
Adjusted Per Share Value based on latest NOSH - 196,800
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 229.06 202.85 180.52 159.17 137.45 128.06 121.96 52.28%
EPS 5.25 5.02 2.75 3.43 2.90 2.82 2.57 61.06%
DPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6419 0.6419 0.6225 0.603 0.5933 0.5933 0.5933 5.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.34 0.335 0.345 0.32 0.305 0.375 0.235 -
P/RPS 0.14 0.16 0.19 0.20 0.22 0.28 0.19 -18.43%
P/EPS 6.30 6.49 12.19 9.07 10.24 12.93 8.90 -20.58%
EY 15.87 15.40 8.20 11.03 9.77 7.73 11.23 25.95%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.54 0.52 0.50 0.61 0.39 21.16%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 26/11/21 28/09/21 21/05/21 19/03/21 25/11/20 -
Price 0.345 0.38 0.335 0.335 0.34 0.38 0.255 -
P/RPS 0.15 0.18 0.18 0.20 0.24 0.29 0.20 -17.46%
P/EPS 6.40 7.36 11.84 9.49 11.41 13.11 9.66 -24.02%
EY 15.64 13.58 8.45 10.54 8.76 7.63 10.35 31.71%
DY 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.52 0.54 0.56 0.62 0.42 15.31%

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