[CAMRES] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -22.36%
YoY- -17.41%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 541,801 395,773 258,133 201,016 211,108 259,065 198,938 18.16%
PBT 18,409 10,830 10,412 2,748 2,921 8,265 5,442 22.51%
Tax -4,878 -3,274 -2,680 -1,616 -1,550 -2,302 -1,864 17.38%
NP 13,530 7,556 7,732 1,132 1,370 5,962 3,578 24.80%
-
NP to SH 13,530 7,556 7,732 1,132 1,370 5,962 3,578 24.80%
-
Tax Rate 26.50% 30.23% 25.74% 58.81% 53.06% 27.85% 34.25% -
Total Cost 528,270 388,217 250,401 199,884 209,737 253,102 195,360 18.02%
-
Net Worth 133,991 122,506 116,763 111,303 109,384 105,546 104,362 4.25%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 2,552 - - - - - 2,576 -0.15%
Div Payout % 18.86% - - - - - 72.01% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 133,991 122,506 116,763 111,303 109,384 105,546 104,362 4.25%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.50% 1.91% 3.00% 0.56% 0.65% 2.30% 1.80% -
ROE 10.10% 6.17% 6.62% 1.02% 1.25% 5.65% 3.43% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 283.05 206.76 134.85 104.75 110.01 135.00 102.94 18.35%
EPS 7.07 3.95 4.04 0.59 0.72 3.11 1.85 25.02%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 1.33 0.00%
NAPS 0.70 0.64 0.61 0.58 0.57 0.55 0.54 4.41%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 275.31 201.10 131.17 102.14 107.27 131.64 101.09 18.16%
EPS 6.88 3.84 3.93 0.58 0.70 3.03 1.82 24.79%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 1.31 -0.12%
NAPS 0.6808 0.6225 0.5933 0.5656 0.5558 0.5363 0.5303 4.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.30 0.345 0.235 0.25 0.29 0.29 0.33 -
P/RPS 0.11 0.17 0.17 0.24 0.26 0.21 0.32 -16.29%
P/EPS 4.24 8.74 5.82 42.38 40.60 9.33 17.82 -21.27%
EY 23.56 11.44 17.19 2.36 2.46 10.71 5.61 27.00%
DY 4.44 0.00 0.00 0.00 0.00 0.00 4.04 1.58%
P/NAPS 0.43 0.54 0.39 0.43 0.51 0.53 0.61 -5.65%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 26/11/21 25/11/20 25/11/19 23/11/18 27/11/17 25/11/16 -
Price 0.31 0.335 0.255 0.23 0.225 0.30 0.32 -
P/RPS 0.11 0.16 0.19 0.22 0.20 0.22 0.31 -15.85%
P/EPS 4.39 8.49 6.31 38.99 31.50 9.66 17.28 -20.40%
EY 22.80 11.78 15.84 2.56 3.17 10.36 5.79 25.65%
DY 4.30 0.00 0.00 0.00 0.00 0.00 4.17 0.51%
P/NAPS 0.44 0.52 0.42 0.40 0.39 0.55 0.59 -4.76%

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