[KAMDAR] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.32%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 179,765 180,094 176,616 178,253 169,979 167,419 168,186 4.54%
PBT 17,127 14,965 13,501 14,166 12,469 10,562 9,893 44.22%
Tax -5,877 -5,819 -5,013 -4,975 -4,522 -4,361 -4,361 22.02%
NP 11,250 9,146 8,488 9,191 7,947 6,201 5,532 60.58%
-
NP to SH 11,250 9,146 7,723 8,426 7,182 5,436 4,905 74.00%
-
Tax Rate 34.31% 38.88% 37.13% 35.12% 36.27% 41.29% 44.08% -
Total Cost 168,515 170,948 168,128 169,062 162,032 161,218 162,654 2.39%
-
Net Worth 143,212 141,787 143,917 138,586 132,327 135,795 137,197 2.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 5,041 5,041 5,041 5,041 6,291 6,291 -
Div Payout % - 55.12% 65.27% 59.83% 70.19% 115.74% 128.26% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 143,212 141,787 143,917 138,586 132,327 135,795 137,197 2.90%
NOSH 125,625 124,375 126,243 125,988 126,026 125,736 125,869 -0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.26% 5.08% 4.81% 5.16% 4.68% 3.70% 3.29% -
ROE 7.86% 6.45% 5.37% 6.08% 5.43% 4.00% 3.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 143.10 144.80 139.90 141.48 134.88 133.15 133.62 4.67%
EPS 8.96 7.35 6.12 6.69 5.70 4.32 3.90 74.20%
DPS 0.00 4.00 4.00 4.00 4.00 5.00 5.00 -
NAPS 1.14 1.14 1.14 1.10 1.05 1.08 1.09 3.03%
Adjusted Per Share Value based on latest NOSH - 125,988
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 90.79 90.96 89.20 90.03 85.85 84.56 84.95 4.53%
EPS 5.68 4.62 3.90 4.26 3.63 2.75 2.48 73.84%
DPS 0.00 2.55 2.55 2.55 2.55 3.18 3.18 -
NAPS 0.7233 0.7161 0.7269 0.70 0.6684 0.6859 0.693 2.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.29 0.46 0.53 0.48 0.56 0.41 0.42 -
P/RPS 0.20 0.32 0.38 0.34 0.42 0.31 0.31 -25.35%
P/EPS 3.24 6.26 8.66 7.18 9.83 9.48 10.78 -55.16%
EY 30.88 15.99 11.54 13.93 10.18 10.54 9.28 123.05%
DY 0.00 8.70 7.55 8.33 7.14 12.20 11.90 -
P/NAPS 0.25 0.40 0.46 0.44 0.53 0.38 0.39 -25.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 30/05/07 28/02/07 -
Price 0.33 0.43 0.40 0.50 0.50 0.47 0.40 -
P/RPS 0.23 0.30 0.29 0.35 0.37 0.35 0.30 -16.24%
P/EPS 3.69 5.85 6.54 7.48 8.77 10.87 10.26 -49.45%
EY 27.14 17.10 15.29 13.38 11.40 9.20 9.74 98.13%
DY 0.00 9.30 10.00 8.00 8.00 10.64 12.50 -
P/NAPS 0.29 0.38 0.35 0.45 0.48 0.44 0.37 -15.00%

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