[CAMRES] YoY Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 25.68%
YoY- -15.17%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 335,975 496,011 399,201 252,028 197,187 211,296 259,451 4.39%
PBT 17,261 21,416 13,158 6,766 442 3,932 9,443 10.57%
Tax -3,493 -5,185 -3,281 -1,216 -340 -1,438 -3,374 0.57%
NP 13,768 16,231 9,877 5,550 102 2,494 6,069 14.62%
-
NP to SH 13,768 16,231 9,877 5,550 102 2,494 6,069 14.62%
-
Tax Rate 20.24% 24.21% 24.94% 17.97% 76.92% 36.57% 35.73% -
Total Cost 322,207 479,780 389,324 246,478 197,085 208,802 253,382 4.08%
-
Net Worth 149,759 139,390 126,334 116,763 111,262 111,303 107,465 5.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,826 1,909 - - - - - -
Div Payout % 13.27% 11.76% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 149,759 139,390 126,334 116,763 111,262 111,303 107,465 5.68%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.10% 3.27% 2.47% 2.20% 0.05% 1.18% 2.34% -
ROE 9.19% 11.64% 7.82% 4.75% 0.09% 2.24% 5.65% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 183.96 259.77 208.55 131.67 102.79 110.11 135.20 5.26%
EPS 7.41 8.48 5.16 2.90 0.05 1.30 3.16 15.25%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.73 0.66 0.61 0.58 0.58 0.56 6.55%
Adjusted Per Share Value based on latest NOSH - 196,800
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 170.72 252.04 202.85 128.06 100.20 107.37 131.83 4.40%
EPS 7.00 8.25 5.02 2.82 0.05 1.27 3.08 14.65%
DPS 0.93 0.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.761 0.7083 0.6419 0.5933 0.5654 0.5656 0.5461 5.68%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.42 0.345 0.335 0.375 0.24 0.26 0.39 -
P/RPS 0.23 0.13 0.16 0.28 0.23 0.24 0.29 -3.78%
P/EPS 5.57 4.06 6.49 12.93 451.37 20.01 12.33 -12.39%
EY 17.95 24.64 15.40 7.73 0.22 5.00 8.11 14.15%
DY 2.38 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.51 0.61 0.41 0.45 0.70 -5.13%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 19/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.39 0.38 0.38 0.38 0.21 0.24 0.36 -
P/RPS 0.21 0.15 0.18 0.29 0.20 0.22 0.27 -4.10%
P/EPS 5.17 4.47 7.36 13.11 394.95 18.47 11.38 -12.31%
EY 19.33 22.37 13.58 7.63 0.25 5.42 8.78 14.05%
DY 2.56 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.58 0.62 0.36 0.41 0.64 -4.67%

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