[CAMRES] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.46%
YoY- 2065.38%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 366,329 511,458 313,251 221,498 211,572 230,174 231,894 7.91%
PBT 19,243 15,860 7,770 1,156 4,317 8,132 5,028 25.05%
Tax -4,807 -3,937 -1,014 -844 -1,843 -2,693 -2,702 10.07%
NP 14,436 11,923 6,756 312 2,474 5,439 2,326 35.54%
-
NP to SH 14,436 11,923 6,756 312 2,474 5,439 2,326 35.54%
-
Tax Rate 24.98% 24.82% 13.05% 73.01% 42.69% 33.12% 53.74% -
Total Cost 351,893 499,535 306,495 221,186 209,098 224,735 229,568 7.37%
-
Net Worth 139,370 130,162 118,677 111,262 111,303 109,384 103,627 5.06%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 1,914 - - - - 1,932 -
Div Payout % - 16.05% - - - - 83.09% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 139,370 130,162 118,677 111,262 111,303 109,384 103,627 5.06%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.94% 2.33% 2.16% 0.14% 1.17% 2.36% 1.00% -
ROE 10.36% 9.16% 5.69% 0.28% 2.22% 4.97% 2.24% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 191.88 267.20 163.65 115.46 110.25 119.94 120.84 8.00%
EPS 7.56 6.23 3.53 0.16 1.29 2.83 1.21 35.69%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.73 0.68 0.62 0.58 0.58 0.57 0.54 5.15%
Adjusted Per Share Value based on latest NOSH - 196,800
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 186.14 259.89 159.17 112.55 107.51 116.96 117.83 7.91%
EPS 7.34 6.06 3.43 0.16 1.26 2.76 1.18 35.59%
DPS 0.00 0.97 0.00 0.00 0.00 0.00 0.98 -
NAPS 0.7082 0.6614 0.603 0.5654 0.5656 0.5558 0.5266 5.05%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.39 0.28 0.32 0.205 0.24 0.285 0.295 -
P/RPS 0.20 0.10 0.20 0.18 0.22 0.24 0.24 -2.99%
P/EPS 5.16 4.50 9.07 126.04 18.62 10.06 24.34 -22.77%
EY 19.39 22.25 11.03 0.79 5.37 9.94 4.11 29.49%
DY 0.00 3.57 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 0.53 0.41 0.52 0.35 0.41 0.50 0.55 -0.61%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 26/08/22 28/09/21 19/08/20 21/08/19 30/08/18 21/08/17 -
Price 0.405 0.315 0.335 0.23 0.22 0.29 0.285 -
P/RPS 0.21 0.12 0.20 0.20 0.20 0.24 0.24 -2.19%
P/EPS 5.36 5.06 9.49 141.41 17.06 10.23 23.51 -21.83%
EY 18.67 19.77 10.54 0.71 5.86 9.77 4.25 27.96%
DY 0.00 3.17 0.00 0.00 0.00 0.00 3.51 -
P/NAPS 0.55 0.46 0.54 0.40 0.38 0.51 0.53 0.61%

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