[KAMDAR] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 64.16%
YoY- 14.19%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 194,770 170,792 214,729 212,541 189,164 164,528 207,727 -4.20%
PBT 15,008 9,036 20,823 20,176 13,036 6,020 19,957 -17.31%
Tax -5,560 -3,716 -6,152 -6,316 -4,636 -2,912 -6,406 -9.01%
NP 9,448 5,320 14,671 13,860 8,400 3,108 13,551 -21.38%
-
NP to SH 9,448 5,320 14,675 13,789 8,400 3,108 13,551 -21.38%
-
Tax Rate 37.05% 41.12% 29.54% 31.30% 35.56% 48.37% 32.10% -
Total Cost 185,322 165,472 200,058 198,681 180,764 161,420 194,176 -3.06%
-
Net Worth 199,969 196,010 196,109 192,178 186,226 183,292 180,133 7.21%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 3,958 -
Div Payout % - - - - - - 29.22% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 199,969 196,010 196,109 192,178 186,226 183,292 180,133 7.21%
NOSH 197,990 197,990 198,090 198,122 198,113 199,230 197,949 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.85% 3.11% 6.83% 6.52% 4.44% 1.89% 6.52% -
ROE 4.72% 2.71% 7.48% 7.18% 4.51% 1.70% 7.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 98.37 86.26 108.40 107.28 95.48 82.58 104.94 -4.22%
EPS 4.78 2.68 7.40 6.96 4.24 1.56 6.84 -21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.01 0.99 0.99 0.97 0.94 0.92 0.91 7.20%
Adjusted Per Share Value based on latest NOSH - 197,891
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 98.37 86.26 108.45 107.35 95.54 83.10 104.92 -4.21%
EPS 4.78 2.68 7.41 6.96 4.24 1.57 6.84 -21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.01 0.99 0.9905 0.9706 0.9406 0.9258 0.9098 7.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.43 0.48 0.40 0.37 0.36 0.38 -
P/RPS 0.41 0.50 0.44 0.37 0.39 0.44 0.36 9.06%
P/EPS 8.38 16.00 6.48 5.75 8.73 23.08 5.55 31.64%
EY 11.93 6.25 15.43 17.40 11.46 4.33 18.02 -24.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.40 0.43 0.48 0.41 0.39 0.39 0.42 -3.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.41 0.49 0.50 0.33 0.38 0.36 0.39 -
P/RPS 0.42 0.57 0.46 0.31 0.40 0.44 0.37 8.82%
P/EPS 8.59 18.24 6.75 4.74 8.96 23.08 5.70 31.47%
EY 11.64 5.48 14.82 21.09 11.16 4.33 17.55 -23.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.13 -
P/NAPS 0.41 0.49 0.51 0.34 0.40 0.39 0.43 -3.12%

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