[CAMRES] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -19.8%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 511,458 450,796 399,201 355,258 313,251 270,506 252,028 60.49%
PBT 15,860 13,710 13,158 7,080 7,770 6,828 6,766 76.73%
Tax -3,937 -3,384 -3,281 -1,662 -1,014 -1,125 -1,216 119.32%
NP 11,923 10,326 9,877 5,418 6,756 5,703 5,550 66.72%
-
NP to SH 11,923 10,326 9,877 5,418 6,756 5,703 5,550 66.72%
-
Tax Rate 24.82% 24.68% 24.94% 23.47% 13.05% 16.48% 17.97% -
Total Cost 499,535 440,470 389,324 349,840 306,495 264,803 246,478 60.35%
-
Net Worth 130,162 126,334 126,334 122,506 118,677 116,763 116,763 7.53%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,914 1,914 - - - - - -
Div Payout % 16.05% 18.54% - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 130,162 126,334 126,334 122,506 118,677 116,763 116,763 7.53%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.33% 2.29% 2.47% 1.53% 2.16% 2.11% 2.20% -
ROE 9.16% 8.17% 7.82% 4.42% 5.69% 4.88% 4.75% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 267.20 235.51 208.55 185.59 163.65 141.32 131.67 60.49%
EPS 6.23 5.39 5.16 2.83 3.53 2.98 2.90 66.72%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.66 0.64 0.62 0.61 0.61 7.53%
Adjusted Per Share Value based on latest NOSH - 196,800
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 259.89 229.06 202.85 180.52 159.17 137.45 128.06 60.50%
EPS 6.06 5.25 5.02 2.75 3.43 2.90 2.82 66.75%
DPS 0.97 0.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6614 0.6419 0.6419 0.6225 0.603 0.5933 0.5933 7.53%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.28 0.34 0.335 0.345 0.32 0.305 0.375 -
P/RPS 0.10 0.14 0.16 0.19 0.20 0.22 0.28 -49.75%
P/EPS 4.50 6.30 6.49 12.19 9.07 10.24 12.93 -50.61%
EY 22.25 15.87 15.40 8.20 11.03 9.77 7.73 102.74%
DY 3.57 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.51 0.54 0.52 0.50 0.61 -23.32%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 28/02/22 26/11/21 28/09/21 21/05/21 19/03/21 -
Price 0.315 0.345 0.38 0.335 0.335 0.34 0.38 -
P/RPS 0.12 0.15 0.18 0.18 0.20 0.24 0.29 -44.56%
P/EPS 5.06 6.40 7.36 11.84 9.49 11.41 13.11 -47.08%
EY 19.77 15.64 13.58 8.45 10.54 8.76 7.63 88.97%
DY 3.17 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.58 0.52 0.54 0.56 0.62 -18.08%

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