[CAMRES] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 13.04%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 346,954 366,329 448,673 496,011 508,722 511,458 450,796 -16.00%
PBT 21,965 19,243 21,712 21,416 18,842 15,860 13,710 36.87%
Tax -4,927 -4,807 -5,566 -5,185 -4,484 -3,937 -3,384 28.43%
NP 17,038 14,436 16,146 16,231 14,358 11,923 10,326 39.59%
-
NP to SH 17,038 14,436 16,146 16,231 14,358 11,923 10,326 39.59%
-
Tax Rate 22.43% 24.98% 25.64% 24.21% 23.80% 24.82% 24.68% -
Total Cost 329,916 351,893 432,527 479,780 494,364 499,535 440,470 -17.51%
-
Net Worth 149,892 139,370 140,315 139,390 133,991 130,162 126,334 12.06%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 1,850 - - 1,914 1,914 1,914 1,914 -2.23%
Div Payout % 10.86% - - 11.79% 13.33% 16.05% 18.54% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 149,892 139,370 140,315 139,390 133,991 130,162 126,334 12.06%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.91% 3.94% 3.60% 3.27% 2.82% 2.33% 2.29% -
ROE 11.37% 10.36% 11.51% 11.64% 10.72% 9.16% 8.17% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 187.49 191.88 236.62 259.77 265.77 267.20 235.51 -14.09%
EPS 9.21 7.56 8.52 8.50 7.50 6.23 5.39 42.88%
DPS 1.00 0.00 0.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.81 0.73 0.74 0.73 0.70 0.68 0.66 14.61%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 176.30 186.14 227.98 252.04 258.50 259.89 229.06 -16.00%
EPS 8.66 7.34 8.20 8.25 7.30 6.06 5.25 39.56%
DPS 0.94 0.00 0.00 0.97 0.97 0.97 0.97 -2.07%
NAPS 0.7617 0.7082 0.713 0.7083 0.6808 0.6614 0.6419 12.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.375 0.39 0.405 0.345 0.30 0.28 0.34 -
P/RPS 0.20 0.20 0.17 0.13 0.11 0.10 0.14 26.81%
P/EPS 4.07 5.16 4.76 4.06 4.00 4.50 6.30 -25.24%
EY 24.55 19.39 21.02 24.64 25.00 22.25 15.87 33.72%
DY 2.67 0.00 0.00 2.90 3.33 3.57 2.94 -6.21%
P/NAPS 0.46 0.53 0.55 0.47 0.43 0.41 0.52 -7.84%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 30/05/23 28/02/23 22/11/22 26/08/22 31/05/22 -
Price 0.40 0.405 0.405 0.38 0.31 0.315 0.345 -
P/RPS 0.21 0.21 0.17 0.15 0.12 0.12 0.15 25.12%
P/EPS 4.34 5.36 4.76 4.47 4.13 5.06 6.40 -22.79%
EY 23.02 18.67 21.02 22.37 24.20 19.77 15.64 29.36%
DY 2.50 0.00 0.00 2.63 3.23 3.17 2.90 -9.41%
P/NAPS 0.49 0.55 0.55 0.52 0.44 0.46 0.52 -3.88%

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