[KAMDAR] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -80.07%
YoY- 134.81%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 37,753 43,558 40,358 45,718 42,698 41,132 39,205 -0.62%
PBT 2,910 2,330 2,676 4,709 2,259 1,505 1,484 11.86%
Tax -1,084 -867 -1,017 -1,586 -929 -728 -779 5.65%
NP 1,826 1,463 1,659 3,123 1,330 777 705 17.17%
-
NP to SH 1,826 1,463 1,659 3,123 1,330 777 705 17.17%
-
Tax Rate 37.25% 37.21% 38.00% 33.68% 41.12% 48.37% 52.49% -
Total Cost 35,927 42,095 38,699 42,595 41,368 40,355 38,500 -1.14%
-
Net Worth 219,768 221,748 221,748 207,889 196,010 183,292 175,242 3.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 219,768 221,748 221,748 207,889 196,010 183,292 175,242 3.84%
NOSH 197,990 197,990 197,990 197,990 197,990 199,230 201,428 -0.28%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.84% 3.36% 4.11% 6.83% 3.11% 1.89% 1.80% -
ROE 0.83% 0.66% 0.75% 1.50% 0.68% 0.42% 0.40% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.07 22.00 20.38 23.09 21.57 20.65 19.46 -0.33%
EPS 0.92 0.74 0.84 1.58 0.67 0.39 0.35 17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.12 1.05 0.99 0.92 0.87 4.14%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.07 22.00 20.38 23.09 21.57 20.77 19.80 -0.62%
EPS 0.92 0.74 0.84 1.58 0.67 0.39 0.36 16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.12 1.05 0.99 0.9258 0.8851 3.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.34 0.48 0.51 0.505 0.43 0.36 0.34 -
P/RPS 1.78 2.18 2.50 2.19 1.99 1.74 1.75 0.28%
P/EPS 36.87 64.96 60.86 32.02 64.01 92.31 97.14 -14.89%
EY 2.71 1.54 1.64 3.12 1.56 1.08 1.03 17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.46 0.48 0.43 0.39 0.39 -3.75%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 23/05/14 31/05/13 29/05/12 27/05/11 31/05/10 -
Price 0.37 0.455 0.56 0.535 0.49 0.36 0.32 -
P/RPS 1.94 2.07 2.75 2.32 2.27 1.74 1.64 2.83%
P/EPS 40.12 61.58 66.83 33.92 72.94 92.31 91.43 -12.81%
EY 2.49 1.62 1.50 2.95 1.37 1.08 1.09 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.50 0.51 0.49 0.39 0.37 -1.88%

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