[CAMRES] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 82.3%
YoY- 77.96%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 508,722 511,458 450,796 399,201 355,258 313,251 270,506 52.30%
PBT 18,842 15,860 13,710 13,158 7,080 7,770 6,828 96.61%
Tax -4,484 -3,937 -3,384 -3,281 -1,662 -1,014 -1,125 151.17%
NP 14,358 11,923 10,326 9,877 5,418 6,756 5,703 84.96%
-
NP to SH 14,358 11,923 10,326 9,877 5,418 6,756 5,703 84.96%
-
Tax Rate 23.80% 24.82% 24.68% 24.94% 23.47% 13.05% 16.48% -
Total Cost 494,364 499,535 440,470 389,324 349,840 306,495 264,803 51.55%
-
Net Worth 133,991 130,162 126,334 126,334 122,506 118,677 116,763 9.60%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,914 1,914 1,914 - - - - -
Div Payout % 13.33% 16.05% 18.54% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 133,991 130,162 126,334 126,334 122,506 118,677 116,763 9.60%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.82% 2.33% 2.29% 2.47% 1.53% 2.16% 2.11% -
ROE 10.72% 9.16% 8.17% 7.82% 4.42% 5.69% 4.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 265.77 267.20 235.51 208.55 185.59 163.65 141.32 52.30%
EPS 7.50 6.23 5.39 5.16 2.83 3.53 2.98 84.92%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.66 0.66 0.64 0.62 0.61 9.59%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 258.50 259.89 229.06 202.85 180.52 159.17 137.45 52.30%
EPS 7.30 6.06 5.25 5.02 2.75 3.43 2.90 84.94%
DPS 0.97 0.97 0.97 0.00 0.00 0.00 0.00 -
NAPS 0.6808 0.6614 0.6419 0.6419 0.6225 0.603 0.5933 9.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.30 0.28 0.34 0.335 0.345 0.32 0.305 -
P/RPS 0.11 0.10 0.14 0.16 0.19 0.20 0.22 -36.97%
P/EPS 4.00 4.50 6.30 6.49 12.19 9.07 10.24 -46.53%
EY 25.00 22.25 15.87 15.40 8.20 11.03 9.77 86.97%
DY 3.33 3.57 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.52 0.51 0.54 0.52 0.50 -9.55%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 26/08/22 31/05/22 28/02/22 26/11/21 28/09/21 21/05/21 -
Price 0.31 0.315 0.345 0.38 0.335 0.335 0.34 -
P/RPS 0.12 0.12 0.15 0.18 0.18 0.20 0.24 -36.97%
P/EPS 4.13 5.06 6.40 7.36 11.84 9.49 11.41 -49.17%
EY 24.20 19.77 15.64 13.58 8.45 10.54 8.76 96.76%
DY 3.23 3.17 2.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.52 0.58 0.52 0.54 0.56 -14.83%

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