[CAMRES] YoY Cumulative 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- 164.2%
YoY- -2.28%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 257,294 406,351 296,830 193,600 150,762 158,331 194,299 4.78%
PBT 14,356 13,807 8,123 7,809 2,061 2,191 6,199 15.01%
Tax -3,401 -3,659 -2,456 -2,010 -1,212 -1,163 -1,727 11.95%
NP 10,955 10,148 5,667 5,799 849 1,028 4,472 16.09%
-
NP to SH 10,955 10,148 5,667 5,799 849 1,028 4,472 16.09%
-
Tax Rate 23.69% 26.50% 30.24% 25.74% 58.81% 53.08% 27.86% -
Total Cost 246,339 396,203 291,163 187,801 149,913 157,303 189,827 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 1,850 1,914 - - - - - -
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 7.31% 7.57% 4.63% 4.97% 0.76% 0.94% 4.24% -
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 139.04 212.29 155.07 101.14 78.56 82.51 101.25 5.42%
EPS 5.90 5.30 2.96 3.03 0.44 0.54 2.33 16.73%
DPS 1.00 1.00 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 130.74 206.48 150.83 98.37 76.61 80.45 98.73 4.78%
EPS 5.57 5.16 2.88 2.95 0.43 0.52 2.27 16.12%
DPS 0.94 0.97 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 0.27 0.14 0.22 0.23 0.32 0.35 0.29 -1.18%
P/EPS 6.33 5.66 11.65 7.76 56.51 54.14 12.44 -10.64%
EY 15.79 17.67 8.58 12.89 1.77 1.85 8.04 11.90%
DY 2.67 3.33 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 0.29 0.15 0.22 0.25 0.29 0.27 0.30 -0.56%
P/EPS 6.76 5.85 11.32 8.42 51.99 42.00 12.87 -10.17%
EY 14.80 17.10 8.84 11.88 1.92 2.38 7.77 11.33%
DY 2.50 3.23 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