[CAMRES] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 2696.08%
YoY- 26.42%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 349,368 538,720 332,340 258,428 198,376 188,036 248,420 5.84%
PBT 8,664 7,480 5,272 5,024 3,816 2,184 2,008 27.57%
Tax -3,744 -2,220 -1,808 -2,172 -1,560 -624 -1,052 23.55%
NP 4,920 5,260 3,464 2,852 2,256 1,560 956 31.38%
-
NP to SH 4,920 5,260 3,464 2,852 2,256 1,560 956 31.38%
-
Tax Rate 43.21% 29.68% 34.29% 43.23% 40.88% 28.57% 52.39% -
Total Cost 344,448 533,460 328,876 255,576 196,120 186,476 247,464 5.66%
-
Net Worth 140,315 126,334 116,763 111,262 111,303 107,465 102,626 5.34%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 7,656 - - - - - -
Div Payout % - 145.56% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 140,315 126,334 116,763 111,262 111,303 107,465 102,626 5.34%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.41% 0.98% 1.04% 1.10% 1.14% 0.83% 0.38% -
ROE 3.51% 4.16% 2.97% 2.56% 2.03% 1.45% 0.93% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 184.25 281.44 173.62 134.72 103.37 97.98 128.29 6.21%
EPS 2.60 2.76 1.80 1.48 1.16 0.80 0.48 32.50%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.66 0.61 0.58 0.58 0.56 0.53 5.71%
Adjusted Per Share Value based on latest NOSH - 196,800
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 177.52 273.74 168.87 131.32 100.80 95.55 126.23 5.84%
EPS 2.50 2.67 1.76 1.45 1.15 0.79 0.49 31.19%
DPS 0.00 3.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.713 0.6419 0.5933 0.5654 0.5656 0.5461 0.5215 5.34%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.405 0.34 0.305 0.205 0.25 0.35 0.30 -
P/RPS 0.22 0.12 0.18 0.15 0.24 0.36 0.23 -0.73%
P/EPS 15.61 12.37 16.85 13.79 21.27 43.06 60.76 -20.26%
EY 6.41 8.08 5.93 7.25 4.70 2.32 1.65 25.36%
DY 0.00 11.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.50 0.35 0.43 0.63 0.57 -0.59%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 31/05/22 21/05/21 30/06/20 27/05/19 31/05/18 23/05/17 -
Price 0.405 0.345 0.34 0.205 0.255 0.29 0.30 -
P/RPS 0.22 0.12 0.20 0.15 0.25 0.30 0.23 -0.73%
P/EPS 15.61 12.55 18.79 13.79 21.69 35.67 60.76 -20.26%
EY 6.41 7.97 5.32 7.25 4.61 2.80 1.65 25.36%
DY 0.00 11.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.56 0.35 0.44 0.52 0.57 -0.59%

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