[CAMRES] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.77%
YoY- 27.7%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 69,853 68,079 67,441 65,060 62,758 60,436 64,737 5.18%
PBT 5,794 6,880 7,137 5,909 5,598 4,632 5,215 7.25%
Tax -1,661 -1,841 -1,901 -1,488 -1,418 -2,000 -1,922 -9.24%
NP 4,133 5,039 5,236 4,421 4,180 2,632 3,293 16.30%
-
NP to SH 4,133 5,039 5,236 4,421 4,180 2,632 3,293 16.30%
-
Tax Rate 28.67% 26.76% 26.64% 25.18% 25.33% 43.18% 36.86% -
Total Cost 65,720 63,040 62,205 60,639 58,578 57,804 61,444 4.57%
-
Net Worth 87,903 89,180 86,236 85,942 85,135 83,431 82,071 4.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 87,903 89,180 86,236 85,942 85,135 83,431 82,071 4.66%
NOSH 179,393 181,999 179,659 182,857 181,140 181,372 182,380 -1.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.92% 7.40% 7.76% 6.80% 6.66% 4.36% 5.09% -
ROE 4.70% 5.65% 6.07% 5.14% 4.91% 3.15% 4.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.94 37.41 37.54 35.58 34.65 33.32 35.50 6.34%
EPS 2.30 2.77 2.91 2.42 2.31 1.45 1.81 17.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.47 0.47 0.46 0.45 5.82%
Adjusted Per Share Value based on latest NOSH - 182,857
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.49 34.59 34.27 33.06 31.89 30.71 32.89 5.18%
EPS 2.10 2.56 2.66 2.25 2.12 1.34 1.67 16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4467 0.4532 0.4382 0.4367 0.4326 0.4239 0.417 4.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.24 0.21 0.26 0.21 0.18 0.20 -
P/RPS 0.56 0.64 0.56 0.73 0.61 0.54 0.56 0.00%
P/EPS 9.55 8.67 7.21 10.75 9.10 12.40 11.08 -9.40%
EY 10.47 11.54 13.88 9.30 10.99 8.06 9.03 10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.44 0.55 0.45 0.39 0.44 1.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 21/05/10 25/02/10 24/11/09 26/08/09 -
Price 0.24 0.25 0.25 0.24 0.22 0.19 0.19 -
P/RPS 0.62 0.67 0.67 0.67 0.63 0.57 0.54 9.61%
P/EPS 10.42 9.03 8.58 9.93 9.53 13.09 10.52 -0.63%
EY 9.60 11.07 11.66 10.07 10.49 7.64 9.50 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.52 0.51 0.47 0.41 0.42 10.79%

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