[CAMRES] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -90.99%
YoY- -95.91%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 496,011 399,201 252,028 197,187 211,296 259,451 202,578 16.08%
PBT 21,416 13,158 6,766 442 3,932 9,443 4,588 29.26%
Tax -5,185 -3,281 -1,216 -340 -1,438 -3,374 -2,395 13.73%
NP 16,231 9,877 5,550 102 2,494 6,069 2,193 39.57%
-
NP to SH 16,231 9,877 5,550 102 2,494 6,069 2,193 39.57%
-
Tax Rate 24.21% 24.94% 17.97% 76.92% 36.57% 35.73% 52.20% -
Total Cost 479,780 389,324 246,478 197,085 208,802 253,382 200,385 15.65%
-
Net Worth 139,390 126,334 116,763 111,262 111,303 107,465 102,048 5.33%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,909 - - - - - - -
Div Payout % 11.76% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 139,390 126,334 116,763 111,262 111,303 107,465 102,048 5.33%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.27% 2.47% 2.20% 0.05% 1.18% 2.34% 1.08% -
ROE 11.64% 7.82% 4.75% 0.09% 2.24% 5.65% 2.15% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 259.77 208.55 131.67 102.79 110.11 135.20 105.21 16.24%
EPS 8.48 5.16 2.90 0.05 1.30 3.16 1.14 39.69%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.61 0.58 0.58 0.56 0.53 5.47%
Adjusted Per Share Value based on latest NOSH - 196,800
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 252.04 202.85 128.06 100.20 107.37 131.83 102.94 16.08%
EPS 8.25 5.02 2.82 0.05 1.27 3.08 1.11 39.67%
DPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7083 0.6419 0.5933 0.5654 0.5656 0.5461 0.5185 5.33%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.345 0.335 0.375 0.24 0.26 0.39 0.285 -
P/RPS 0.13 0.16 0.28 0.23 0.24 0.29 0.27 -11.46%
P/EPS 4.06 6.49 12.93 451.37 20.01 12.33 25.02 -26.13%
EY 24.64 15.40 7.73 0.22 5.00 8.11 4.00 35.37%
DY 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.61 0.41 0.45 0.70 0.54 -2.28%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 19/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.38 0.38 0.38 0.21 0.24 0.36 0.29 -
P/RPS 0.15 0.18 0.29 0.20 0.22 0.27 0.28 -9.87%
P/EPS 4.47 7.36 13.11 394.95 18.47 11.38 25.46 -25.16%
EY 22.37 13.58 7.63 0.25 5.42 8.78 3.93 33.60%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.62 0.36 0.41 0.64 0.55 -0.93%

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