[KAMDAR] YoY 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- 175.64%
YoY- 326.22%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 55,648 55,091 56,233 51,875 49,368 54,236 55,873 -0.06%
PBT 4,654 4,976 7,295 15,405 5,763 7,534 8,199 -8.99%
Tax -2,086 -1,766 -2,357 -2,367 -2,704 -2,661 -2,623 -3.74%
NP 2,568 3,210 4,938 13,038 3,059 4,873 5,576 -12.11%
-
NP to SH 2,568 3,247 4,938 13,038 3,059 4,873 5,576 -12.11%
-
Tax Rate 44.82% 35.49% 32.31% 15.37% 46.92% 35.32% 31.99% -
Total Cost 53,080 51,881 51,295 38,837 46,309 49,363 50,297 0.90%
-
Net Worth 203,929 194,030 182,448 172,125 151,685 143,917 137,197 6.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 3,966 - - - - -
Div Payout % - - 80.32% - - - - -
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 203,929 194,030 182,448 172,125 151,685 143,917 137,197 6.82%
NOSH 197,990 197,990 198,313 197,845 126,404 126,243 125,869 7.83%
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 4.61% 5.83% 8.78% 25.13% 6.20% 8.98% 9.98% -
ROE 1.26% 1.67% 2.71% 7.57% 2.02% 3.39% 4.06% -
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 28.11 27.83 28.36 26.22 39.06 42.96 44.39 -7.32%
EPS 1.30 1.64 2.49 6.59 2.42 3.86 4.43 -18.46%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.98 0.92 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 28.11 27.83 28.40 26.20 24.93 27.39 28.22 -0.06%
EPS 1.30 1.64 2.49 6.59 1.55 2.46 2.82 -12.09%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.98 0.9215 0.8694 0.7661 0.7269 0.693 6.82%
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 2.10 1.73 1.34 1.18 0.84 1.23 0.95 14.12%
P/EPS 45.49 29.27 15.26 4.70 13.64 13.73 9.48 29.84%
EY 2.20 3.42 6.55 21.26 7.33 7.28 10.55 -22.97%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.41 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 2.05 1.80 1.38 1.45 0.79 0.93 0.90 14.69%
P/EPS 44.33 30.49 15.66 5.77 12.81 10.36 9.03 30.33%
EY 2.26 3.28 6.38 17.34 7.81 9.65 11.08 -23.25%
DY 0.00 0.00 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.42 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