[KAMDAR] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.77%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 192,641 185,357 182,417 187,285 179,765 180,094 176,616 5.96%
PBT 17,527 15,515 14,974 16,745 17,127 14,965 13,501 19.02%
Tax -6,676 -6,319 -6,412 -6,369 -5,877 -5,819 -5,013 21.06%
NP 10,851 9,196 8,562 10,376 11,250 9,146 8,488 17.80%
-
NP to SH 10,851 9,196 8,562 10,376 11,250 9,146 7,723 25.47%
-
Tax Rate 38.09% 40.73% 42.82% 38.04% 34.31% 38.88% 37.13% -
Total Cost 181,790 176,161 173,855 176,909 168,515 170,948 168,128 5.35%
-
Net Worth 154,035 1,548 151,685 148,880 143,212 141,787 143,917 4.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 5,041 5,041 -
Div Payout % - - - - - 55.12% 65.27% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 154,035 1,548 151,685 148,880 143,212 141,787 143,917 4.63%
NOSH 126,258 1,279 126,404 126,169 125,625 124,375 126,243 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.63% 4.96% 4.69% 5.54% 6.26% 5.08% 4.81% -
ROE 7.04% 594.02% 5.64% 6.97% 7.86% 6.45% 5.37% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 152.58 14,487.68 144.31 148.44 143.10 144.80 139.90 5.96%
EPS 8.59 718.77 6.77 8.22 8.96 7.35 6.12 25.38%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 1.22 1.21 1.20 1.18 1.14 1.14 1.14 4.62%
Adjusted Per Share Value based on latest NOSH - 126,169
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 97.30 93.62 92.13 94.59 90.79 90.96 89.20 5.97%
EPS 5.48 4.64 4.32 5.24 5.68 4.62 3.90 25.47%
DPS 0.00 0.00 0.00 0.00 0.00 2.55 2.55 -
NAPS 0.778 0.0078 0.7661 0.752 0.7233 0.7161 0.7269 4.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.28 0.33 0.30 0.29 0.46 0.53 -
P/RPS 0.16 0.00 0.23 0.20 0.20 0.32 0.38 -43.85%
P/EPS 2.91 0.04 4.87 3.65 3.24 6.26 8.66 -51.69%
EY 34.38 2,567.03 20.53 27.41 30.88 15.99 11.54 107.18%
DY 0.00 0.00 0.00 0.00 0.00 8.70 7.55 -
P/NAPS 0.20 0.23 0.28 0.25 0.25 0.40 0.46 -42.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.27 0.25 0.31 0.24 0.33 0.43 0.40 -
P/RPS 0.18 0.00 0.21 0.16 0.23 0.30 0.29 -27.25%
P/EPS 3.14 0.03 4.58 2.92 3.69 5.85 6.54 -38.71%
EY 31.83 2,875.07 21.85 34.27 27.14 17.10 15.29 63.10%
DY 0.00 0.00 0.00 0.00 0.00 9.30 10.00 -
P/NAPS 0.22 0.21 0.26 0.20 0.29 0.38 0.35 -26.64%

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