[KAMDAR] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.83%
YoY- -11.47%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 176,616 178,253 169,979 167,419 168,186 175,326 176,701 -0.03%
PBT 13,501 14,166 12,469 10,562 9,893 13,376 11,967 8.34%
Tax -5,013 -4,975 -4,522 -4,361 -4,361 -7,133 -7,232 -21.62%
NP 8,488 9,191 7,947 6,201 5,532 6,243 4,735 47.41%
-
NP to SH 7,723 8,426 7,182 5,436 4,905 5,616 4,108 52.14%
-
Tax Rate 37.13% 35.12% 36.27% 41.29% 44.08% 53.33% 60.43% -
Total Cost 168,128 169,062 162,032 161,218 162,654 169,083 171,966 -1.48%
-
Net Worth 143,917 138,586 132,327 135,795 137,197 132,047 127,085 8.62%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,041 5,041 5,041 6,291 6,291 6,291 6,291 -13.69%
Div Payout % 65.27% 59.83% 70.19% 115.74% 128.26% 112.03% 153.15% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 143,917 138,586 132,327 135,795 137,197 132,047 127,085 8.62%
NOSH 126,243 125,988 126,026 125,736 125,869 125,759 125,827 0.21%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.81% 5.16% 4.68% 3.70% 3.29% 3.56% 2.68% -
ROE 5.37% 6.08% 5.43% 4.00% 3.58% 4.25% 3.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 139.90 141.48 134.88 133.15 133.62 139.41 140.43 -0.25%
EPS 6.12 6.69 5.70 4.32 3.90 4.47 3.26 52.00%
DPS 4.00 4.00 4.00 5.00 5.00 5.00 5.00 -13.78%
NAPS 1.14 1.10 1.05 1.08 1.09 1.05 1.01 8.38%
Adjusted Per Share Value based on latest NOSH - 125,736
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.20 90.03 85.85 84.56 84.95 88.55 89.25 -0.03%
EPS 3.90 4.26 3.63 2.75 2.48 2.84 2.07 52.36%
DPS 2.55 2.55 2.55 3.18 3.18 3.18 3.18 -13.65%
NAPS 0.7269 0.70 0.6684 0.6859 0.693 0.6669 0.6419 8.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.53 0.48 0.56 0.41 0.42 0.40 0.52 -
P/RPS 0.38 0.34 0.42 0.31 0.31 0.29 0.37 1.78%
P/EPS 8.66 7.18 9.83 9.48 10.78 8.96 15.93 -33.31%
EY 11.54 13.93 10.18 10.54 9.28 11.16 6.28 49.85%
DY 7.55 8.33 7.14 12.20 11.90 12.50 9.62 -14.87%
P/NAPS 0.46 0.44 0.53 0.38 0.39 0.38 0.51 -6.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 30/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.40 0.50 0.50 0.47 0.40 0.42 0.43 -
P/RPS 0.29 0.35 0.37 0.35 0.30 0.30 0.31 -4.33%
P/EPS 6.54 7.48 8.77 10.87 10.26 9.41 13.17 -37.21%
EY 15.29 13.38 11.40 9.20 9.74 10.63 7.59 59.30%
DY 10.00 8.00 8.00 10.64 12.50 11.90 11.63 -9.55%
P/NAPS 0.35 0.45 0.48 0.44 0.37 0.40 0.43 -12.79%

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