[CAMRES] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 42.11%
YoY- 258.1%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 207,404 203,825 215,636 214,308 219,487 202,917 175,655 11.70%
PBT 8,274 8,422 9,581 8,842 6,568 4,935 3,272 85.50%
Tax -1,643 -1,444 -2,016 -1,724 -1,462 -1,861 -1,253 19.78%
NP 6,631 6,978 7,565 7,118 5,106 3,074 2,019 120.79%
-
NP to SH 6,596 6,677 7,200 6,675 4,697 2,931 1,939 126.01%
-
Tax Rate 19.86% 17.15% 21.04% 19.50% 22.26% 37.71% 38.29% -
Total Cost 200,773 196,847 208,071 207,190 214,381 199,843 173,636 10.15%
-
Net Worth 98,872 92,058 95,364 101,105 97,090 95,455 94,869 2.79%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 98,872 92,058 95,364 101,105 97,090 95,455 94,869 2.79%
NOSH 193,867 184,117 176,600 177,378 176,528 176,769 178,999 5.45%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.20% 3.42% 3.51% 3.32% 2.33% 1.51% 1.15% -
ROE 6.67% 7.25% 7.55% 6.60% 4.84% 3.07% 2.04% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 106.98 110.70 122.10 120.82 124.33 114.79 98.13 5.91%
EPS 3.40 3.63 4.08 3.76 2.66 1.66 1.08 114.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.54 0.57 0.55 0.54 0.53 -2.52%
Adjusted Per Share Value based on latest NOSH - 177,378
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 105.39 103.57 109.57 108.90 111.53 103.11 89.26 11.69%
EPS 3.35 3.39 3.66 3.39 2.39 1.49 0.99 125.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5024 0.4678 0.4846 0.5137 0.4933 0.485 0.4821 2.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.32 0.30 0.38 0.28 0.33 0.275 0.225 -
P/RPS 0.30 0.27 0.31 0.23 0.27 0.24 0.23 19.35%
P/EPS 9.41 8.27 9.32 7.44 12.40 16.59 20.77 -40.98%
EY 10.63 12.09 10.73 13.44 8.06 6.03 4.81 69.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.70 0.49 0.60 0.51 0.42 31.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 28/05/15 27/02/15 26/11/14 26/08/14 30/05/14 -
Price 0.30 0.245 0.38 0.335 0.315 0.335 0.295 -
P/RPS 0.28 0.22 0.31 0.28 0.25 0.29 0.30 -4.49%
P/EPS 8.82 6.76 9.32 8.90 11.84 20.20 27.23 -52.80%
EY 11.34 14.80 10.73 11.23 8.45 4.95 3.67 111.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.70 0.59 0.57 0.62 0.56 3.53%

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