[CAMRES] YoY 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- 175.37%
YoY- -27.53%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
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 91,396 110,771 113,507 71,500 52,973 60,818 67,509 5.17%
PBT 10,645 7,923 4,941 5,631 597 1,112 3,809 18.67%
Tax -2,086 -1,966 -1,419 -771 -477 -833 -716 19.49%
NP 8,559 5,957 3,522 4,860 120 279 3,093 18.47%
-
NP to SH 8,559 5,957 3,522 4,860 120 279 3,093 18.47%
-
Tax Rate 19.60% 24.81% 28.72% 13.69% 79.90% 74.91% 18.80% -
Total Cost 82,837 104,814 109,985 66,640 52,853 60,539 64,416 4.27%
-
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 - - - - - - -
Div Payout % 21.62% - - - - - - -
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 9.36% 5.38% 3.10% 6.80% 0.23% 0.46% 4.58% -
ROE 5.71% 4.45% 2.87% 4.16% 0.11% 0.26% 2.93% -
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 49.39 57.87 59.30 37.35 27.60 31.69 35.18 5.81%
EPS 4.63 3.11 1.84 2.54 0.06 0.15 1.61 19.24%
DPS 1.00 0.00 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 46.44 56.29 57.68 36.33 26.92 30.90 34.30 5.17%
EPS 4.35 3.03 1.79 2.47 0.06 0.14 1.57 18.50%
DPS 0.94 0.00 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 0.76 0.52 0.58 0.63 0.91 0.92 0.82 -1.25%
P/EPS 8.11 9.64 18.75 9.26 399.80 199.47 17.99 -12.42%
EY 12.33 10.37 5.33 10.80 0.25 0.50 5.56 14.18%
DY 2.67 0.00 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 0.81 0.54 0.56 0.68 0.83 0.71 0.85 -0.79%
P/EPS 8.65 9.96 18.21 10.04 367.81 154.76 18.61 -11.98%
EY 11.56 10.04 5.49 9.96 0.27 0.65 5.37 13.62%
DY 2.50 0.00 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