[CAMRES] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.48%
YoY- 27.67%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 71,472 68,079 60,436 79,471 67,995 64,028 58,579 3.36%
PBT 6,502 6,880 4,632 6,610 4,393 4,526 3,260 12.18%
Tax -2,106 -1,841 -2,000 -2,240 -970 -1,501 -714 19.74%
NP 4,396 5,039 2,632 4,370 3,423 3,025 2,546 9.52%
-
NP to SH 4,396 5,039 2,632 4,370 3,423 3,025 2,546 9.52%
-
Tax Rate 32.39% 26.76% 43.18% 33.89% 22.08% 33.16% 21.90% -
Total Cost 67,076 63,040 57,804 75,101 64,572 61,003 56,033 3.04%
-
Net Worth 88,607 89,180 83,431 78,388 79,037 76,699 73,768 3.10%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 20 985 -
Div Payout % - - - - - 0.67% 38.72% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 88,607 89,180 83,431 78,388 79,037 76,699 73,768 3.10%
NOSH 177,215 181,999 181,372 182,298 197,592 196,666 199,375 -1.94%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.15% 7.40% 4.36% 5.50% 5.03% 4.72% 4.35% -
ROE 4.96% 5.65% 3.15% 5.57% 4.33% 3.94% 3.45% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 40.33 37.41 33.32 43.59 34.41 32.56 29.38 5.41%
EPS 2.48 2.77 1.45 2.40 1.73 1.54 1.28 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.49 -
NAPS 0.50 0.49 0.46 0.43 0.40 0.39 0.37 5.14%
Adjusted Per Share Value based on latest NOSH - 182,298
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 36.32 34.59 30.71 40.38 34.55 32.53 29.77 3.36%
EPS 2.23 2.56 1.34 2.22 1.74 1.54 1.29 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.50 -
NAPS 0.4502 0.4532 0.4239 0.3983 0.4016 0.3897 0.3748 3.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.20 0.24 0.18 0.20 0.27 0.29 0.32 -
P/RPS 0.50 0.64 0.54 0.46 0.78 0.89 1.09 -12.17%
P/EPS 8.06 8.67 12.40 8.34 15.59 18.85 25.06 -17.21%
EY 12.40 11.54 8.06 11.99 6.42 5.30 3.99 20.79%
DY 0.00 0.00 0.00 0.00 0.00 0.04 1.55 -
P/NAPS 0.40 0.49 0.39 0.47 0.68 0.74 0.86 -11.97%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 24/11/09 27/11/08 21/11/07 27/11/06 30/11/05 -
Price 0.23 0.25 0.19 0.17 0.26 0.30 0.25 -
P/RPS 0.57 0.67 0.57 0.39 0.76 0.92 0.85 -6.44%
P/EPS 9.27 9.03 13.09 7.09 15.01 19.50 19.58 -11.71%
EY 10.79 11.07 7.64 14.10 6.66 5.13 5.11 13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.03 1.98 -
P/NAPS 0.46 0.51 0.41 0.40 0.65 0.77 0.68 -6.30%

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