[CAMRES] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 12.22%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 70,505 71,472 70,042 70,852 69,853 68,079 67,441 2.99%
PBT 5,687 6,502 5,677 6,450 5,794 6,880 7,137 -14.01%
Tax -1,691 -2,106 -1,953 -1,812 -1,661 -1,841 -1,901 -7.48%
NP 3,996 4,396 3,724 4,638 4,133 5,039 5,236 -16.44%
-
NP to SH 3,996 4,396 3,724 4,638 4,133 5,039 5,236 -16.44%
-
Tax Rate 29.73% 32.39% 34.40% 28.09% 28.67% 26.76% 26.64% -
Total Cost 66,509 67,076 66,318 66,214 65,720 63,040 62,205 4.54%
-
Net Worth 90,701 88,607 88,332 89,453 87,903 89,180 86,236 3.41%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 90,701 88,607 88,332 89,453 87,903 89,180 86,236 3.41%
NOSH 177,846 177,215 180,270 178,906 179,393 181,999 179,659 -0.67%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.67% 6.15% 5.32% 6.55% 5.92% 7.40% 7.76% -
ROE 4.41% 4.96% 4.22% 5.18% 4.70% 5.65% 6.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.64 40.33 38.85 39.60 38.94 37.41 37.54 3.68%
EPS 2.25 2.48 2.07 2.59 2.30 2.77 2.91 -15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.49 0.50 0.49 0.49 0.48 4.11%
Adjusted Per Share Value based on latest NOSH - 178,906
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 35.83 36.32 35.59 36.00 35.49 34.59 34.27 3.00%
EPS 2.03 2.23 1.89 2.36 2.10 2.56 2.66 -16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4609 0.4502 0.4488 0.4545 0.4467 0.4532 0.4382 3.41%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.22 0.20 0.22 0.23 0.22 0.24 0.21 -
P/RPS 0.55 0.50 0.57 0.58 0.56 0.64 0.56 -1.19%
P/EPS 9.79 8.06 10.65 8.87 9.55 8.67 7.21 22.55%
EY 10.21 12.40 9.39 11.27 10.47 11.54 13.88 -18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.45 0.46 0.45 0.49 0.44 -1.51%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 29/08/11 25/05/11 28/02/11 29/11/10 27/08/10 -
Price 0.23 0.23 0.21 0.22 0.24 0.25 0.25 -
P/RPS 0.58 0.57 0.54 0.56 0.62 0.67 0.67 -9.14%
P/EPS 10.24 9.27 10.17 8.49 10.42 9.03 8.58 12.47%
EY 9.77 10.79 9.84 11.78 9.60 11.07 11.66 -11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.43 0.44 0.49 0.51 0.52 -9.16%

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