[CAMRES] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.29%
YoY- 11.13%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 62,758 73,772 71,809 64,634 59,554 58,697 54,556 2.35%
PBT 5,598 6,504 5,534 4,038 3,564 7,213 4,519 3.62%
Tax -1,418 -2,370 -1,987 -1,052 -877 -1,452 -1,219 2.54%
NP 4,180 4,134 3,547 2,986 2,687 5,761 3,300 4.01%
-
NP to SH 4,180 4,134 3,547 2,986 2,687 5,761 3,300 4.01%
-
Tax Rate 25.33% 36.44% 35.91% 26.05% 24.61% 20.13% 26.97% -
Total Cost 58,578 69,638 68,262 61,648 56,867 52,936 51,256 2.24%
-
Net Worth 85,135 77,399 80,063 77,512 76,894 72,942 66,998 4.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 20 985 1,644 -
Div Payout % - - - - 0.75% 17.11% 49.82% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 85,135 77,399 80,063 77,512 76,894 72,942 66,998 4.06%
NOSH 181,140 179,999 195,277 198,750 202,352 197,142 41,103 28.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.66% 5.60% 4.94% 4.62% 4.51% 9.81% 6.05% -
ROE 4.91% 5.34% 4.43% 3.85% 3.49% 7.90% 4.93% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 34.65 40.98 36.77 32.52 29.43 29.77 132.73 -20.03%
EPS 2.31 2.30 1.82 1.50 1.33 2.92 8.03 -18.73%
DPS 0.00 0.00 0.00 0.00 0.01 0.50 4.00 -
NAPS 0.47 0.43 0.41 0.39 0.38 0.37 1.63 -18.70%
Adjusted Per Share Value based on latest NOSH - 198,750
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 31.89 37.49 36.49 32.84 30.26 29.83 27.72 2.36%
EPS 2.12 2.10 1.80 1.52 1.37 2.93 1.68 3.94%
DPS 0.00 0.00 0.00 0.00 0.01 0.50 0.84 -
NAPS 0.4326 0.3933 0.4068 0.3939 0.3907 0.3706 0.3404 4.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.21 0.17 0.26 0.29 0.26 1.51 0.41 -
P/RPS 0.61 0.41 0.71 0.89 0.88 5.07 0.31 11.93%
P/EPS 9.10 7.40 14.31 19.30 19.58 51.67 5.11 10.08%
EY 10.99 13.51 6.99 5.18 5.11 1.94 19.58 -9.16%
DY 0.00 0.00 0.00 0.00 0.04 0.33 9.76 -
P/NAPS 0.45 0.40 0.63 0.74 0.68 4.08 0.25 10.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 26/02/08 28/02/07 28/02/06 24/02/05 27/02/04 -
Price 0.22 0.22 0.24 0.34 0.29 0.38 0.39 -
P/RPS 0.63 0.54 0.65 1.05 0.99 1.28 0.29 13.79%
P/EPS 9.53 9.58 13.21 22.63 21.84 13.00 4.86 11.86%
EY 10.49 10.44 7.57 4.42 4.58 7.69 20.59 -10.62%
DY 0.00 0.00 0.00 0.00 0.03 1.32 10.26 -
P/NAPS 0.47 0.51 0.59 0.87 0.76 1.03 0.24 11.84%

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