[KAMDAR] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 104.31%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 213,134 212,541 200,488 188,562 177,398 163,173 149,750 6.05%
PBT 23,964 20,176 17,925 14,982 12,281 7,956 2,258 48.18%
Tax -7,338 -6,316 -5,849 -5,621 -4,944 -4,156 -3,153 15.10%
NP 16,625 13,860 12,076 9,361 7,337 3,800 -894 -
-
NP to SH 16,625 13,789 12,076 9,361 7,337 3,800 -894 -
-
Tax Rate 30.62% 31.30% 32.63% 37.52% 40.26% 52.24% 139.64% -
Total Cost 196,509 198,681 188,412 179,201 170,061 159,373 150,645 4.52%
-
Net Worth 199,969 192,178 180,347 159,108 148,934 138,716 132,933 7.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 6,725 8,440 -
Div Payout % - - - - - 176.99% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 199,969 192,178 180,347 159,108 148,934 138,716 132,933 7.03%
NOSH 197,990 198,122 198,183 126,276 126,215 126,106 126,603 7.73%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.80% 6.52% 6.02% 4.96% 4.14% 2.33% -0.60% -
ROE 8.31% 7.18% 6.70% 5.88% 4.93% 2.74% -0.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 107.65 107.28 101.16 149.32 140.55 129.39 118.28 -1.55%
EPS 8.40 6.96 6.09 7.41 5.81 3.01 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 5.33 6.67 -
NAPS 1.01 0.97 0.91 1.26 1.18 1.10 1.05 -0.64%
Adjusted Per Share Value based on latest NOSH - 126,470
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 107.65 107.35 101.26 95.24 89.60 82.41 75.64 6.05%
EPS 8.40 6.96 6.10 4.73 3.71 1.92 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 3.40 4.26 -
NAPS 1.01 0.9706 0.9109 0.8036 0.7522 0.7006 0.6714 7.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.44 0.40 0.28 0.27 0.30 0.48 0.40 -
P/RPS 0.41 0.37 0.28 0.18 0.21 0.37 0.34 3.16%
P/EPS 5.24 5.75 4.60 3.64 5.16 15.93 -56.60 -
EY 19.08 17.40 21.76 27.46 19.38 6.28 -1.77 -
DY 0.00 0.00 0.00 0.00 0.00 11.11 16.67 -
P/NAPS 0.44 0.41 0.31 0.21 0.25 0.44 0.38 2.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.57 0.33 0.31 0.34 0.24 0.50 0.42 -
P/RPS 0.53 0.31 0.31 0.23 0.17 0.39 0.36 6.65%
P/EPS 6.79 4.74 5.09 4.59 4.13 16.59 -59.43 -
EY 14.73 21.09 19.66 21.80 24.22 6.03 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 10.67 15.87 -
P/NAPS 0.56 0.34 0.34 0.27 0.20 0.45 0.40 5.76%

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