[CAMRES] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 58.81%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 123,974 70,505 69,853 62,758 73,772 71,809 64,634 11.45%
PBT 1,857 5,687 5,794 5,598 6,504 5,534 4,038 -12.13%
Tax -1,208 -1,691 -1,661 -1,418 -2,370 -1,987 -1,052 2.32%
NP 649 3,996 4,133 4,180 4,134 3,547 2,986 -22.44%
-
NP to SH 649 3,996 4,133 4,180 4,134 3,547 2,986 -22.44%
-
Tax Rate 65.05% 29.73% 28.67% 25.33% 36.44% 35.91% 26.05% -
Total Cost 123,325 66,509 65,720 58,578 69,638 68,262 61,648 12.23%
-
Net Worth 92,975 90,701 87,903 85,135 77,399 80,063 77,512 3.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 92,975 90,701 87,903 85,135 77,399 80,063 77,512 3.07%
NOSH 178,800 177,846 179,393 181,140 179,999 195,277 198,750 -1.74%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.52% 5.67% 5.92% 6.66% 5.60% 4.94% 4.62% -
ROE 0.70% 4.41% 4.70% 4.91% 5.34% 4.43% 3.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.34 39.64 38.94 34.65 40.98 36.77 32.52 13.43%
EPS 0.36 2.25 2.30 2.31 2.30 1.82 1.50 -21.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.49 0.47 0.43 0.41 0.39 4.90%
Adjusted Per Share Value based on latest NOSH - 181,140
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 62.99 35.83 35.49 31.89 37.49 36.49 32.84 11.45%
EPS 0.33 2.03 2.10 2.12 2.10 1.80 1.52 -22.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4724 0.4609 0.4467 0.4326 0.3933 0.4068 0.3939 3.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.22 0.22 0.22 0.21 0.17 0.26 0.29 -
P/RPS 0.32 0.55 0.56 0.61 0.41 0.71 0.89 -15.66%
P/EPS 60.61 9.79 9.55 9.10 7.40 14.31 19.30 20.99%
EY 1.65 10.21 10.47 10.99 13.51 6.99 5.18 -17.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.45 0.45 0.40 0.63 0.74 -9.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 26/02/08 28/02/07 -
Price 0.195 0.23 0.24 0.22 0.22 0.24 0.34 -
P/RPS 0.28 0.58 0.62 0.63 0.54 0.65 1.05 -19.75%
P/EPS 53.72 10.24 10.42 9.53 9.58 13.21 22.63 15.48%
EY 1.86 9.77 9.60 10.49 10.44 7.57 4.42 -13.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.49 0.47 0.51 0.59 0.87 -12.88%

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