[CAMRES] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 76.13%
YoY- -2.28%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 343,058 541,801 395,773 258,133 201,016 211,108 259,065 4.78%
PBT 19,141 18,409 10,830 10,412 2,748 2,921 8,265 15.01%
Tax -4,534 -4,878 -3,274 -2,680 -1,616 -1,550 -2,302 11.95%
NP 14,606 13,530 7,556 7,732 1,132 1,370 5,962 16.09%
-
NP to SH 14,606 13,530 7,556 7,732 1,132 1,370 5,962 16.09%
-
Tax Rate 23.69% 26.50% 30.23% 25.74% 58.81% 53.06% 27.85% -
Total Cost 328,452 528,270 388,217 250,401 199,884 209,737 253,102 4.43%
-
Net Worth 149,892 133,991 122,506 116,763 111,303 109,384 105,546 6.01%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 2,467 2,552 - - - - - -
Div Payout % 16.89% 18.86% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 149,892 133,991 122,506 116,763 111,303 109,384 105,546 6.01%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.26% 2.50% 1.91% 3.00% 0.56% 0.65% 2.30% -
ROE 9.74% 10.10% 6.17% 6.62% 1.02% 1.25% 5.65% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 185.38 283.05 206.76 134.85 104.75 110.01 135.00 5.42%
EPS 7.87 7.07 3.95 4.04 0.59 0.72 3.11 16.72%
DPS 1.33 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.70 0.64 0.61 0.58 0.57 0.55 6.66%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 174.32 275.31 201.10 131.17 102.14 107.27 131.64 4.78%
EPS 7.42 6.88 3.84 3.93 0.58 0.70 3.03 16.09%
DPS 1.25 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7617 0.6808 0.6225 0.5933 0.5656 0.5558 0.5363 6.01%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.375 0.30 0.345 0.235 0.25 0.29 0.29 -
P/RPS 0.20 0.11 0.17 0.17 0.24 0.26 0.21 -0.80%
P/EPS 4.75 4.24 8.74 5.82 42.38 40.60 9.33 -10.63%
EY 21.05 23.56 11.44 17.19 2.36 2.46 10.71 11.91%
DY 3.56 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.54 0.39 0.43 0.51 0.53 -2.33%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 22/11/22 26/11/21 25/11/20 25/11/19 23/11/18 27/11/17 -
Price 0.40 0.31 0.335 0.255 0.23 0.225 0.30 -
P/RPS 0.22 0.11 0.16 0.19 0.22 0.20 0.22 0.00%
P/EPS 5.07 4.39 8.49 6.31 38.99 31.50 9.66 -10.18%
EY 19.73 22.80 11.78 15.84 2.56 3.17 10.36 11.32%
DY 3.33 4.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.52 0.42 0.40 0.39 0.55 -1.90%

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