[KAMDAR] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 36.71%
YoY- 58.78%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 169,979 167,419 168,186 175,326 176,701 178,601 178,865 -3.34%
PBT 12,469 10,562 9,893 13,376 11,967 13,987 12,451 0.09%
Tax -4,522 -4,361 -4,361 -7,133 -7,232 -7,220 -7,830 -30.71%
NP 7,947 6,201 5,532 6,243 4,735 6,767 4,621 43.68%
-
NP to SH 7,182 5,436 4,905 5,616 4,108 6,140 4,621 34.28%
-
Tax Rate 36.27% 41.29% 44.08% 53.33% 60.43% 51.62% 62.89% -
Total Cost 162,032 161,218 162,654 169,083 171,966 171,834 174,244 -4.74%
-
Net Worth 132,327 135,795 137,197 132,047 127,085 134,719 125,892 3.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,041 6,291 6,291 6,291 6,291 - - -
Div Payout % 70.19% 115.74% 128.26% 112.03% 153.15% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 132,327 135,795 137,197 132,047 127,085 134,719 125,892 3.38%
NOSH 126,026 125,736 125,869 125,759 125,827 125,906 125,892 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.68% 3.70% 3.29% 3.56% 2.68% 3.79% 2.58% -
ROE 5.43% 4.00% 3.58% 4.25% 3.23% 4.56% 3.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 134.88 133.15 133.62 139.41 140.43 141.85 142.08 -3.41%
EPS 5.70 4.32 3.90 4.47 3.26 4.88 3.67 34.22%
DPS 4.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.05 1.08 1.09 1.05 1.01 1.07 1.00 3.31%
Adjusted Per Share Value based on latest NOSH - 125,759
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 85.85 84.56 84.95 88.55 89.25 90.21 90.34 -3.35%
EPS 3.63 2.75 2.48 2.84 2.07 3.10 2.33 34.49%
DPS 2.55 3.18 3.18 3.18 3.18 0.00 0.00 -
NAPS 0.6684 0.6859 0.693 0.6669 0.6419 0.6804 0.6359 3.38%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.41 0.42 0.40 0.52 0.99 1.25 -
P/RPS 0.42 0.31 0.31 0.29 0.37 0.70 0.88 -39.01%
P/EPS 9.83 9.48 10.78 8.96 15.93 20.30 34.05 -56.41%
EY 10.18 10.54 9.28 11.16 6.28 4.93 2.94 129.39%
DY 7.14 12.20 11.90 12.50 9.62 0.00 0.00 -
P/NAPS 0.53 0.38 0.39 0.38 0.51 0.93 1.25 -43.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.50 0.47 0.40 0.42 0.43 0.66 1.08 -
P/RPS 0.37 0.35 0.30 0.30 0.31 0.47 0.76 -38.19%
P/EPS 8.77 10.87 10.26 9.41 13.17 13.53 29.42 -55.47%
EY 11.40 9.20 9.74 10.63 7.59 7.39 3.40 124.51%
DY 8.00 10.64 12.50 11.90 11.63 0.00 0.00 -
P/NAPS 0.48 0.44 0.37 0.40 0.43 0.62 1.08 -41.84%

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