[CAMRES] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -51.74%
YoY- -34.06%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 355,258 240,025 203,727 223,483 245,473 196,117 207,404 9.37%
PBT 7,080 6,190 3,802 5,435 6,705 6,116 8,274 -2.56%
Tax -1,662 -1,138 -1,487 -2,810 -2,724 194 -1,643 0.19%
NP 5,418 5,052 2,315 2,625 3,981 6,310 6,631 -3.30%
-
NP to SH 5,418 5,052 2,315 2,625 3,981 6,310 6,596 -3.22%
-
Tax Rate 23.47% 18.38% 39.11% 51.70% 40.63% -3.17% 19.86% -
Total Cost 349,840 234,973 201,412 220,858 241,492 189,807 200,773 9.68%
-
Net Worth 122,506 116,763 111,303 109,384 105,546 104,362 98,872 3.63%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 122,506 116,763 111,303 109,384 105,546 104,362 98,872 3.63%
NOSH 196,800 196,800 196,800 196,800 196,800 193,263 193,867 0.25%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.53% 2.10% 1.14% 1.17% 1.62% 3.22% 3.20% -
ROE 4.42% 4.33% 2.08% 2.40% 3.77% 6.05% 6.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 185.59 125.39 106.16 116.46 127.92 101.48 106.98 9.60%
EPS 2.83 2.64 1.21 1.37 2.07 3.26 3.40 -3.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.58 0.57 0.55 0.54 0.51 3.85%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 180.52 121.96 103.52 113.56 124.73 99.65 105.39 9.37%
EPS 2.75 2.57 1.18 1.33 2.02 3.21 3.35 -3.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6225 0.5933 0.5656 0.5558 0.5363 0.5303 0.5024 3.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.345 0.235 0.25 0.29 0.29 0.33 0.32 -
P/RPS 0.19 0.19 0.24 0.25 0.23 0.33 0.30 -7.32%
P/EPS 12.19 8.90 20.72 21.20 13.98 10.11 9.41 4.40%
EY 8.20 11.23 4.83 4.72 7.15 9.89 10.63 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.39 0.43 0.51 0.53 0.61 0.63 -2.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 25/11/20 25/11/19 23/11/18 27/11/17 25/11/16 27/11/15 -
Price 0.335 0.255 0.23 0.225 0.30 0.32 0.30 -
P/RPS 0.18 0.20 0.22 0.19 0.23 0.32 0.28 -7.09%
P/EPS 11.84 9.66 19.07 16.45 14.46 9.80 8.82 5.02%
EY 8.45 10.35 5.24 6.08 6.91 10.20 11.34 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.40 0.39 0.55 0.59 0.59 -2.08%

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