[KAMDAR] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -12.66%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 193,297 182,417 176,616 168,186 178,865 67,238 711 154.30%
PBT 26,642 14,974 13,501 9,893 12,451 11,056 -5,619 -
Tax -6,583 -6,412 -5,013 -4,361 -7,830 -5,853 0 -
NP 20,059 8,562 8,488 5,532 4,621 5,203 -5,619 -
-
NP to SH 20,059 8,562 7,723 4,905 4,621 5,203 -5,619 -
-
Tax Rate 24.71% 42.82% 37.13% 44.08% 62.89% 52.94% - -
Total Cost 173,238 173,855 168,128 162,654 174,244 62,035 6,330 73.50%
-
Net Worth 172,125 151,685 143,917 137,197 125,892 130,697 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 5,041 6,291 - - - -
Div Payout % - - 65.27% 128.26% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 172,125 151,685 143,917 137,197 125,892 130,697 0 -
NOSH 197,845 126,404 126,243 125,869 125,892 124,473 15,603 52.64%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.38% 4.69% 4.81% 3.29% 2.58% 7.74% -790.30% -
ROE 11.65% 5.64% 5.37% 3.58% 3.67% 3.98% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 97.70 144.31 139.90 133.62 142.08 54.02 4.56 66.57%
EPS 10.14 6.77 6.12 3.90 3.67 4.18 -36.01 -
DPS 0.00 0.00 4.00 5.00 0.00 0.00 0.00 -
NAPS 0.87 1.20 1.14 1.09 1.00 1.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,869
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 97.63 92.13 89.20 84.95 90.34 33.96 0.36 154.20%
EPS 10.13 4.32 3.90 2.48 2.33 2.63 -2.84 -
DPS 0.00 0.00 2.55 3.18 0.00 0.00 0.00 -
NAPS 0.8694 0.7661 0.7269 0.693 0.6359 0.6601 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.31 0.33 0.53 0.42 1.25 1.70 1.70 -
P/RPS 0.32 0.23 0.38 0.31 0.88 3.15 37.31 -54.72%
P/EPS 3.06 4.87 8.66 10.78 34.05 40.67 -4.72 -
EY 32.71 20.53 11.54 9.28 2.94 2.46 -21.18 -
DY 0.00 0.00 7.55 11.90 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.46 0.39 1.25 1.62 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 01/04/05 27/02/04 -
Price 0.38 0.31 0.40 0.40 1.08 1.23 1.70 -
P/RPS 0.39 0.21 0.29 0.30 0.76 2.28 37.31 -53.20%
P/EPS 3.75 4.58 6.54 10.26 29.42 29.43 -4.72 -
EY 26.68 21.85 15.29 9.74 3.40 3.40 -21.18 -
DY 0.00 0.00 10.00 12.50 0.00 0.00 0.00 -
P/NAPS 0.44 0.26 0.35 0.37 1.08 1.17 0.00 -

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