[KAMDAR] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.6%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 188,562 158,858 143,000 182,417 177,398 138,410 131,240 27.30%
PBT 14,982 8,502 4,592 15,053 12,281 3,396 2,428 236.04%
Tax -5,621 -3,920 -2,852 -6,571 -4,944 -3,392 -3,224 44.81%
NP 9,361 4,582 1,740 8,482 7,337 4 -796 -
-
NP to SH 9,361 4,582 1,740 8,482 7,337 4 -796 -
-
Tax Rate 37.52% 46.11% 62.11% 43.65% 40.26% 99.88% 132.78% -
Total Cost 179,201 154,276 141,260 173,935 170,061 138,406 132,036 22.56%
-
Net Worth 159,108 154,421 1,548 151,539 148,934 141,787 141,787 7.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 159,108 154,421 1,548 151,539 148,934 141,787 141,787 7.97%
NOSH 126,276 126,574 1,279 126,283 126,215 124,375 124,375 1.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.96% 2.88% 1.22% 4.65% 4.14% 0.00% -0.61% -
ROE 5.88% 2.97% 112.40% 5.60% 4.93% 0.00% -0.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 149.32 125.51 11,177.02 144.45 140.55 111.28 105.52 26.01%
EPS 7.41 3.62 136.00 6.70 5.81 0.00 -64.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.22 1.21 1.20 1.18 1.14 1.14 6.89%
Adjusted Per Share Value based on latest NOSH - 126,404
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 95.24 80.24 72.23 92.13 89.60 69.91 66.29 27.29%
EPS 4.73 2.31 0.88 4.28 3.71 0.00 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8036 0.7799 0.0078 0.7654 0.7522 0.7161 0.7161 7.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.27 0.25 0.28 0.33 0.30 0.29 0.46 -
P/RPS 0.18 0.20 0.00 0.23 0.21 0.26 0.44 -44.86%
P/EPS 3.64 6.91 0.21 4.91 5.16 9,017.19 -71.88 -
EY 27.46 14.48 485.71 20.35 19.38 0.01 -1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.23 0.28 0.25 0.25 0.40 -34.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.34 0.27 0.25 0.31 0.24 0.33 0.43 -
P/RPS 0.23 0.22 0.00 0.21 0.17 0.30 0.41 -31.95%
P/EPS 4.59 7.46 0.18 4.62 4.13 10,260.94 -67.19 -
EY 21.80 13.41 544.00 21.67 24.22 0.01 -1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.21 0.26 0.20 0.29 0.38 -20.35%

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