[CAMRES] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 52.45%
YoY- 176.74%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 223,483 230,174 244,355 259,451 245,473 231,894 221,366 0.63%
PBT 5,435 8,132 9,487 9,443 6,705 5,028 4,226 18.24%
Tax -2,810 -2,693 -3,267 -3,374 -2,724 -2,702 -2,302 14.20%
NP 2,625 5,439 6,220 6,069 3,981 2,326 1,924 22.98%
-
NP to SH 2,625 5,439 6,220 6,069 3,981 2,326 1,924 22.98%
-
Tax Rate 51.70% 33.12% 34.44% 35.73% 40.63% 53.74% 54.47% -
Total Cost 220,858 224,735 238,135 253,382 241,492 229,568 219,442 0.42%
-
Net Worth 109,384 109,384 107,465 107,465 105,546 103,627 102,626 4.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - 1,932 - -
Div Payout % - - - - - 83.09% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 109,384 109,384 107,465 107,465 105,546 103,627 102,626 4.33%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 193,635 1.08%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.17% 2.36% 2.55% 2.34% 1.62% 1.00% 0.87% -
ROE 2.40% 4.97% 5.79% 5.65% 3.77% 2.24% 1.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 116.46 119.94 127.33 135.20 127.92 120.84 114.32 1.24%
EPS 1.37 2.83 3.24 3.16 2.07 1.21 0.99 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.57 0.57 0.56 0.56 0.55 0.54 0.53 4.96%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 113.56 116.96 124.16 131.83 124.73 117.83 112.48 0.63%
EPS 1.33 2.76 3.16 3.08 2.02 1.18 0.98 22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.5558 0.5558 0.5461 0.5461 0.5363 0.5266 0.5215 4.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.29 0.285 0.35 0.39 0.29 0.295 0.30 -
P/RPS 0.25 0.24 0.27 0.29 0.23 0.24 0.26 -2.57%
P/EPS 21.20 10.06 10.80 12.33 13.98 24.34 30.19 -20.97%
EY 4.72 9.94 9.26 8.11 7.15 4.11 3.31 26.66%
DY 0.00 0.00 0.00 0.00 0.00 3.39 0.00 -
P/NAPS 0.51 0.50 0.63 0.70 0.53 0.55 0.57 -7.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 30/08/18 31/05/18 28/02/18 27/11/17 21/08/17 23/05/17 -
Price 0.225 0.29 0.29 0.36 0.30 0.285 0.30 -
P/RPS 0.19 0.24 0.23 0.27 0.23 0.24 0.26 -18.85%
P/EPS 16.45 10.23 8.95 11.38 14.46 23.51 30.19 -33.26%
EY 6.08 9.77 11.18 8.78 6.91 4.25 3.31 49.93%
DY 0.00 0.00 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.39 0.51 0.52 0.64 0.55 0.53 0.57 -22.33%

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