[KAMDAR] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 178.24%
YoY- 130.31%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 216,470 214,729 207,727 193,748 182,417 177,443 168,646 4.24%
PBT 22,546 20,823 19,957 26,012 15,053 13,352 9,951 14.58%
Tax -6,877 -6,152 -6,406 -6,477 -6,571 -5,433 -5,141 4.96%
NP 15,669 14,671 13,551 19,535 8,482 7,919 4,810 21.73%
-
NP to SH 15,669 14,675 13,551 19,535 8,482 7,919 4,810 21.73%
-
Tax Rate 30.50% 29.54% 32.10% 24.90% 43.65% 40.69% 51.66% -
Total Cost 200,801 200,058 194,176 174,213 173,935 169,524 163,836 3.44%
-
Net Worth 204,059 196,109 180,133 172,103 151,539 143,859 137,440 6.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 3,958 - - 5,047 6,304 -
Div Payout % - - 29.22% - - 63.74% 131.07% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 204,059 196,109 180,133 172,103 151,539 143,859 137,440 6.80%
NOSH 198,115 198,090 197,949 197,820 126,283 126,192 126,092 7.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.24% 6.83% 6.52% 10.08% 4.65% 4.46% 2.85% -
ROE 7.68% 7.48% 7.52% 11.35% 5.60% 5.50% 3.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 109.26 108.40 104.94 97.94 144.45 140.61 133.75 -3.31%
EPS 7.90 7.40 6.84 11.50 6.70 6.30 3.89 12.52%
DPS 0.00 0.00 2.00 0.00 0.00 4.00 5.00 -
NAPS 1.03 0.99 0.91 0.87 1.20 1.14 1.09 -0.93%
Adjusted Per Share Value based on latest NOSH - 197,845
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 109.33 108.45 104.92 97.86 92.13 89.62 85.18 4.24%
EPS 7.91 7.41 6.84 9.87 4.28 4.00 2.43 21.71%
DPS 0.00 0.00 2.00 0.00 0.00 2.55 3.18 -
NAPS 1.0307 0.9905 0.9098 0.8693 0.7654 0.7266 0.6942 6.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.59 0.48 0.38 0.31 0.33 0.53 0.42 -
P/RPS 0.54 0.44 0.36 0.32 0.23 0.38 0.31 9.68%
P/EPS 7.46 6.48 5.55 3.14 4.91 8.45 11.01 -6.27%
EY 13.41 15.43 18.02 31.86 20.35 11.84 9.08 6.70%
DY 0.00 0.00 5.26 0.00 0.00 7.55 11.90 -
P/NAPS 0.57 0.48 0.42 0.36 0.28 0.46 0.39 6.52%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.575 0.50 0.39 0.38 0.31 0.40 0.40 -
P/RPS 0.53 0.46 0.37 0.39 0.21 0.28 0.30 9.93%
P/EPS 7.27 6.75 5.70 3.85 4.62 6.37 10.49 -5.92%
EY 13.75 14.82 17.55 25.99 21.67 15.69 9.54 6.27%
DY 0.00 0.00 5.13 0.00 0.00 10.00 12.50 -
P/NAPS 0.56 0.51 0.43 0.44 0.26 0.35 0.37 7.14%

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