[CAMRES] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 101.09%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 211,296 259,451 202,578 212,247 214,321 159,573 123,974 9.28%
PBT 3,932 9,443 4,588 6,679 8,852 3,117 1,857 13.31%
Tax -1,438 -3,374 -2,395 488 -1,807 -1,238 -1,208 2.94%
NP 2,494 6,069 2,193 7,167 7,045 1,879 649 25.14%
-
NP to SH 2,494 6,069 2,193 7,167 6,552 1,864 649 25.14%
-
Tax Rate 36.57% 35.73% 52.20% -7.31% 20.41% 39.72% 65.05% -
Total Cost 208,802 253,382 200,385 205,080 207,276 157,694 123,325 9.16%
-
Net Worth 111,303 107,465 102,048 100,489 99,165 94,291 92,114 3.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 111,303 107,465 102,048 100,489 99,165 94,291 92,114 3.20%
NOSH 196,800 196,800 196,800 189,603 177,081 177,909 177,142 1.76%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.18% 2.34% 1.08% 3.38% 3.29% 1.18% 0.52% -
ROE 2.24% 5.65% 2.15% 7.13% 6.61% 1.98% 0.70% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 110.11 135.20 105.21 111.94 121.03 89.69 69.99 7.84%
EPS 1.30 3.16 1.14 3.78 3.70 1.05 0.87 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.53 0.53 0.56 0.53 0.52 1.83%
Adjusted Per Share Value based on latest NOSH - 193,709
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 107.37 131.83 102.94 107.85 108.90 81.08 62.99 9.29%
EPS 1.27 3.08 1.11 3.64 3.33 0.95 0.33 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5656 0.5461 0.5185 0.5106 0.5039 0.4791 0.4681 3.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.26 0.39 0.285 0.30 0.28 0.24 0.22 -
P/RPS 0.24 0.29 0.27 0.27 0.23 0.27 0.31 -4.17%
P/EPS 20.01 12.33 25.02 7.94 7.57 22.91 60.05 -16.72%
EY 5.00 8.11 4.00 12.60 13.21 4.37 1.67 20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.54 0.57 0.50 0.45 0.42 1.15%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.24 0.36 0.29 0.29 0.335 0.22 0.195 -
P/RPS 0.22 0.27 0.28 0.26 0.28 0.25 0.28 -3.93%
P/EPS 18.47 11.38 25.46 7.67 9.05 21.00 53.22 -16.16%
EY 5.42 8.78 3.93 13.03 11.04 4.76 1.88 19.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 0.55 0.55 0.60 0.42 0.38 1.27%

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