[CAMRES] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -41.14%
YoY- -62.51%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 59,024 58,766 57,728 54,556 55,251 54,255 53,402 6.88%
PBT 7,569 6,344 5,240 4,519 7,353 9,718 10,995 -21.98%
Tax -1,764 -1,727 -1,528 -1,219 -1,746 -1,898 -1,973 -7.17%
NP 5,805 4,617 3,712 3,300 5,607 7,820 9,022 -25.40%
-
NP to SH 5,805 4,617 3,712 3,300 5,607 7,820 9,022 -25.40%
-
Tax Rate 23.31% 27.22% 29.16% 26.97% 23.75% 19.53% 17.94% -
Total Cost 53,219 54,149 54,016 51,256 49,644 46,435 44,380 12.83%
-
Net Worth 71,290 70,946 69,238 66,998 66,395 68,181 68,921 2.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,644 1,644 1,644 1,644 3,100 3,100 3,100 -34.40%
Div Payout % 28.32% 35.61% 44.29% 49.82% 55.30% 39.65% 34.37% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 71,290 70,946 69,238 66,998 66,395 68,181 68,921 2.27%
NOSH 40,971 41,009 40,969 41,103 40,984 41,073 41,024 -0.08%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.83% 7.86% 6.43% 6.05% 10.15% 14.41% 16.89% -
ROE 8.14% 6.51% 5.36% 4.93% 8.44% 11.47% 13.09% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 144.06 143.30 140.91 132.73 134.81 132.09 130.17 6.97%
EPS 14.17 11.26 9.06 8.03 13.68 19.04 21.99 -25.33%
DPS 4.00 4.00 4.00 4.00 7.57 7.55 7.56 -34.50%
NAPS 1.74 1.73 1.69 1.63 1.62 1.66 1.68 2.36%
Adjusted Per Share Value based on latest NOSH - 41,103
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.99 29.86 29.33 27.72 28.07 27.57 27.14 6.86%
EPS 2.95 2.35 1.89 1.68 2.85 3.97 4.58 -25.35%
DPS 0.84 0.84 0.84 0.84 1.58 1.58 1.58 -34.29%
NAPS 0.3622 0.3605 0.3518 0.3404 0.3374 0.3465 0.3502 2.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.32 0.26 0.34 0.41 0.32 0.28 0.21 -
P/RPS 0.22 0.18 0.24 0.31 0.24 0.21 0.16 23.58%
P/EPS 2.26 2.31 3.75 5.11 2.34 1.47 0.95 77.92%
EY 44.28 43.30 26.65 19.58 42.75 68.00 104.72 -43.57%
DY 12.50 15.38 11.76 9.76 23.64 26.96 35.99 -50.49%
P/NAPS 0.18 0.15 0.20 0.25 0.20 0.17 0.13 24.15%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 30/08/04 21/05/04 27/02/04 19/11/03 29/08/03 28/05/03 -
Price 0.38 0.30 0.26 0.39 0.33 0.32 0.29 -
P/RPS 0.26 0.21 0.18 0.29 0.24 0.24 0.22 11.74%
P/EPS 2.68 2.66 2.87 4.86 2.41 1.68 1.32 60.13%
EY 37.29 37.53 34.85 20.59 41.46 59.50 75.83 -37.61%
DY 10.53 13.33 15.38 10.26 22.93 23.59 26.06 -45.25%
P/NAPS 0.22 0.17 0.15 0.24 0.20 0.19 0.17 18.69%

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