[CAMRES] QoQ TTM Result on 30-Sep-2024 [#3]

Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -59.35%
YoY- -70.35%
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 377,341 349,515 326,438 335,975 346,954 366,329 448,673 -10.87%
PBT 6,774 15,077 15,682 17,261 21,965 19,243 21,712 -53.90%
Tax -1,723 -2,651 -2,774 -3,493 -4,927 -4,807 -5,566 -54.14%
NP 5,051 12,426 12,908 13,768 17,038 14,436 16,146 -53.81%
-
NP to SH 5,051 12,426 12,908 13,768 17,038 14,436 16,146 -53.81%
-
Tax Rate 25.44% 17.58% 17.69% 20.24% 22.43% 24.98% 25.64% -
Total Cost 372,290 337,089 313,530 322,207 329,916 351,893 432,527 -9.48%
-
Net Worth 151,187 149,759 149,759 149,759 149,892 139,370 140,315 5.08%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 1,850 1,850 1,850 1,850 - - -
Div Payout % - 14.89% 14.34% 13.44% 10.86% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 151,187 149,759 149,759 149,759 149,892 139,370 140,315 5.08%
NOSH 182,153 196,800 196,800 196,800 196,800 196,800 196,800 -5.01%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.34% 3.56% 3.95% 4.10% 4.91% 3.94% 3.60% -
ROE 3.34% 8.30% 8.62% 9.19% 11.37% 10.36% 11.51% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 207.16 191.38 178.74 183.96 187.49 191.88 236.62 -8.46%
EPS 2.77 6.80 7.07 7.54 9.21 7.56 8.52 -52.62%
DPS 0.00 1.00 1.01 1.01 1.00 0.00 0.00 -
NAPS 0.83 0.82 0.82 0.82 0.81 0.73 0.74 7.92%
Adjusted Per Share Value based on latest NOSH - 182,153
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 207.16 191.88 179.21 184.45 190.47 201.11 246.32 -10.87%
EPS 2.77 6.82 7.09 7.56 9.35 7.93 8.86 -53.83%
DPS 0.00 1.02 1.02 1.02 1.02 0.00 0.00 -
NAPS 0.83 0.8222 0.8222 0.8222 0.8229 0.7651 0.7703 5.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.38 0.375 0.39 0.42 0.375 0.39 0.405 -
P/RPS 0.18 0.20 0.22 0.23 0.20 0.20 0.17 3.87%
P/EPS 13.70 5.51 5.52 5.57 4.07 5.16 4.76 101.94%
EY 7.30 18.14 18.12 17.95 24.55 19.39 21.02 -50.49%
DY 0.00 2.67 2.60 2.41 2.67 0.00 0.00 -
P/NAPS 0.46 0.46 0.48 0.51 0.46 0.53 0.55 -11.20%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 23/08/24 24/05/24 29/02/24 30/11/23 29/08/23 30/05/23 -
Price 0.37 0.355 0.395 0.39 0.40 0.405 0.405 -
P/RPS 0.18 0.19 0.22 0.21 0.21 0.21 0.17 3.87%
P/EPS 13.34 5.22 5.59 5.17 4.34 5.36 4.76 98.40%
EY 7.49 19.17 17.89 19.33 23.02 18.67 21.02 -49.64%
DY 0.00 2.82 2.57 2.60 2.50 0.00 0.00 -
P/NAPS 0.45 0.43 0.48 0.48 0.49 0.55 0.55 -12.48%

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