[KAMDAR] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -7.56%
YoY- -62.13%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 64,824 53,450 41,132 56,233 63,751 47,410 39,205 39.78%
PBT 8,614 5,013 1,505 7,295 7,491 4,469 1,484 222.63%
Tax -2,419 -1,590 -728 -2,357 -2,149 -1,459 -779 112.69%
NP 6,195 3,423 777 4,938 5,342 3,010 705 325.26%
-
NP to SH 6,194 3,423 777 4,938 5,342 3,010 705 325.22%
-
Tax Rate 28.08% 31.72% 48.37% 32.31% 28.69% 32.65% 52.49% -
Total Cost 58,629 50,027 40,355 51,295 58,409 44,400 38,500 32.32%
-
Net Worth 191,954 185,989 183,292 182,448 180,045 176,243 175,242 6.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,966 - - - -
Div Payout % - - - 80.32% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 191,954 185,989 183,292 182,448 180,045 176,243 175,242 6.25%
NOSH 197,891 197,861 199,230 198,313 197,851 198,026 201,428 -1.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.56% 6.40% 1.89% 8.78% 8.38% 6.35% 1.80% -
ROE 3.23% 1.84% 0.42% 2.71% 2.97% 1.71% 0.40% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.76 27.01 20.65 28.36 32.22 23.94 19.46 41.46%
EPS 3.13 1.73 0.39 2.49 2.70 1.52 0.35 330.26%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.97 0.94 0.92 0.92 0.91 0.89 0.87 7.51%
Adjusted Per Share Value based on latest NOSH - 198,313
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.74 27.00 20.77 28.40 32.20 23.95 19.80 39.79%
EPS 3.13 1.73 0.39 2.49 2.70 1.52 0.36 322.26%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9695 0.9394 0.9258 0.9215 0.9094 0.8902 0.8851 6.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.37 0.36 0.38 0.28 0.29 0.34 -
P/RPS 1.22 1.37 1.74 1.34 0.87 1.21 1.75 -21.36%
P/EPS 12.78 21.39 92.31 15.26 10.37 19.08 97.14 -74.10%
EY 7.83 4.68 1.08 6.55 9.64 5.24 1.03 286.14%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.39 0.41 0.31 0.33 0.39 3.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.33 0.38 0.36 0.39 0.31 0.32 0.32 -
P/RPS 1.01 1.41 1.74 1.38 0.96 1.34 1.64 -27.59%
P/EPS 10.54 21.97 92.31 15.66 11.48 21.05 91.43 -76.28%
EY 9.48 4.55 1.08 6.38 8.71 4.75 1.09 322.36%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.39 0.42 0.34 0.36 0.37 -5.47%

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