[KAMDAR] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -8.34%
YoY- 57.45%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 187,285 179,765 180,094 176,616 178,253 169,979 167,419 7.73%
PBT 16,745 17,127 14,965 13,501 14,166 12,469 10,562 35.85%
Tax -6,369 -5,877 -5,819 -5,013 -4,975 -4,522 -4,361 28.63%
NP 10,376 11,250 9,146 8,488 9,191 7,947 6,201 40.81%
-
NP to SH 10,376 11,250 9,146 7,723 8,426 7,182 5,436 53.69%
-
Tax Rate 38.04% 34.31% 38.88% 37.13% 35.12% 36.27% 41.29% -
Total Cost 176,909 168,515 170,948 168,128 169,062 162,032 161,218 6.36%
-
Net Worth 148,880 143,212 141,787 143,917 138,586 132,327 135,795 6.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 5,041 5,041 5,041 5,041 6,291 -
Div Payout % - - 55.12% 65.27% 59.83% 70.19% 115.74% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 148,880 143,212 141,787 143,917 138,586 132,327 135,795 6.30%
NOSH 126,169 125,625 124,375 126,243 125,988 126,026 125,736 0.22%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.54% 6.26% 5.08% 4.81% 5.16% 4.68% 3.70% -
ROE 6.97% 7.86% 6.45% 5.37% 6.08% 5.43% 4.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 148.44 143.10 144.80 139.90 141.48 134.88 133.15 7.49%
EPS 8.22 8.96 7.35 6.12 6.69 5.70 4.32 53.37%
DPS 0.00 0.00 4.00 4.00 4.00 4.00 5.00 -
NAPS 1.18 1.14 1.14 1.14 1.10 1.05 1.08 6.06%
Adjusted Per Share Value based on latest NOSH - 126,243
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 94.59 90.79 90.96 89.20 90.03 85.85 84.56 7.73%
EPS 5.24 5.68 4.62 3.90 4.26 3.63 2.75 53.51%
DPS 0.00 0.00 2.55 2.55 2.55 2.55 3.18 -
NAPS 0.752 0.7233 0.7161 0.7269 0.70 0.6684 0.6859 6.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.29 0.46 0.53 0.48 0.56 0.41 -
P/RPS 0.20 0.20 0.32 0.38 0.34 0.42 0.31 -25.27%
P/EPS 3.65 3.24 6.26 8.66 7.18 9.83 9.48 -46.98%
EY 27.41 30.88 15.99 11.54 13.93 10.18 10.54 88.78%
DY 0.00 0.00 8.70 7.55 8.33 7.14 12.20 -
P/NAPS 0.25 0.25 0.40 0.46 0.44 0.53 0.38 -24.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 30/05/07 -
Price 0.24 0.33 0.43 0.40 0.50 0.50 0.47 -
P/RPS 0.16 0.23 0.30 0.29 0.35 0.37 0.35 -40.57%
P/EPS 2.92 3.69 5.85 6.54 7.48 8.77 10.87 -58.26%
EY 34.27 27.14 17.10 15.29 13.38 11.40 9.20 139.72%
DY 0.00 0.00 9.30 10.00 8.00 8.00 10.64 -
P/NAPS 0.20 0.29 0.38 0.35 0.45 0.48 0.44 -40.79%

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