[KAMDAR] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.06%
YoY- 10.21%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 214,729 212,541 189,164 164,528 207,727 200,488 173,230 15.34%
PBT 20,823 20,176 13,036 6,020 19,957 17,925 11,906 45.01%
Tax -6,152 -6,316 -4,636 -2,912 -6,406 -5,849 -4,476 23.54%
NP 14,671 13,860 8,400 3,108 13,551 12,076 7,430 57.19%
-
NP to SH 14,675 13,789 8,400 3,108 13,551 12,076 7,430 57.22%
-
Tax Rate 29.54% 31.30% 35.56% 48.37% 32.10% 32.63% 37.59% -
Total Cost 200,058 198,681 180,764 161,420 194,176 188,412 165,800 13.30%
-
Net Worth 196,109 192,178 186,226 183,292 180,133 180,347 175,869 7.51%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 3,958 - - -
Div Payout % - - - - 29.22% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 196,109 192,178 186,226 183,292 180,133 180,347 175,869 7.51%
NOSH 198,090 198,122 198,113 199,230 197,949 198,183 197,606 0.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.83% 6.52% 4.44% 1.89% 6.52% 6.02% 4.29% -
ROE 7.48% 7.18% 4.51% 1.70% 7.52% 6.70% 4.22% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 108.40 107.28 95.48 82.58 104.94 101.16 87.66 15.16%
EPS 7.40 6.96 4.24 1.56 6.84 6.09 3.76 56.85%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.99 0.97 0.94 0.92 0.91 0.91 0.89 7.33%
Adjusted Per Share Value based on latest NOSH - 199,230
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 108.45 107.35 95.54 83.10 104.92 101.26 87.49 15.34%
EPS 7.41 6.96 4.24 1.57 6.84 6.10 3.75 57.27%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9905 0.9706 0.9406 0.9258 0.9098 0.9109 0.8883 7.50%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.40 0.37 0.36 0.38 0.28 0.29 -
P/RPS 0.44 0.37 0.39 0.44 0.36 0.28 0.33 21.07%
P/EPS 6.48 5.75 8.73 23.08 5.55 4.60 7.71 -10.91%
EY 15.43 17.40 11.46 4.33 18.02 21.76 12.97 12.23%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.48 0.41 0.39 0.39 0.42 0.31 0.33 28.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.50 0.33 0.38 0.36 0.39 0.31 0.32 -
P/RPS 0.46 0.31 0.40 0.44 0.37 0.31 0.37 15.57%
P/EPS 6.75 4.74 8.96 23.08 5.70 5.09 8.51 -14.27%
EY 14.82 21.09 11.16 4.33 17.55 19.66 11.75 16.68%
DY 0.00 0.00 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 0.51 0.34 0.40 0.39 0.43 0.34 0.36 26.05%

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