[KAMDAR] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -8.34%
YoY- 57.45%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 206,599 193,297 182,417 176,616 168,186 178,865 67,238 20.56%
PBT 20,739 26,642 14,974 13,501 9,893 12,451 11,056 11.04%
Tax -6,744 -6,583 -6,412 -5,013 -4,361 -7,830 -5,853 2.38%
NP 13,995 20,059 8,562 8,488 5,532 4,621 5,203 17.91%
-
NP to SH 13,995 20,059 8,562 7,723 4,905 4,621 5,203 17.91%
-
Tax Rate 32.52% 24.71% 42.82% 37.13% 44.08% 62.89% 52.94% -
Total Cost 192,604 173,238 173,855 168,128 162,654 174,244 62,035 20.77%
-
Net Worth 182,448 172,125 151,685 143,917 137,197 125,892 130,697 5.71%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,966 - - 5,041 6,291 - - -
Div Payout % 28.34% - - 65.27% 128.26% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 182,448 172,125 151,685 143,917 137,197 125,892 130,697 5.71%
NOSH 198,313 197,845 126,404 126,243 125,869 125,892 124,473 8.06%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.77% 10.38% 4.69% 4.81% 3.29% 2.58% 7.74% -
ROE 7.67% 11.65% 5.64% 5.37% 3.58% 3.67% 3.98% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 104.18 97.70 144.31 139.90 133.62 142.08 54.02 11.56%
EPS 7.06 10.14 6.77 6.12 3.90 3.67 4.18 9.12%
DPS 2.00 0.00 0.00 4.00 5.00 0.00 0.00 -
NAPS 0.92 0.87 1.20 1.14 1.09 1.00 1.05 -2.17%
Adjusted Per Share Value based on latest NOSH - 126,243
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 104.35 97.63 92.13 89.20 84.95 90.34 33.96 20.56%
EPS 7.07 10.13 4.32 3.90 2.48 2.33 2.63 17.90%
DPS 2.00 0.00 0.00 2.55 3.18 0.00 0.00 -
NAPS 0.9215 0.8694 0.7661 0.7269 0.693 0.6359 0.6601 5.71%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.38 0.31 0.33 0.53 0.42 1.25 1.70 -
P/RPS 0.36 0.32 0.23 0.38 0.31 0.88 3.15 -30.32%
P/EPS 5.38 3.06 4.87 8.66 10.78 34.05 40.67 -28.60%
EY 18.57 32.71 20.53 11.54 9.28 2.94 2.46 40.03%
DY 5.26 0.00 0.00 7.55 11.90 0.00 0.00 -
P/NAPS 0.41 0.36 0.28 0.46 0.39 1.25 1.62 -20.45%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 01/04/05 -
Price 0.39 0.38 0.31 0.40 0.40 1.08 1.23 -
P/RPS 0.37 0.39 0.21 0.29 0.30 0.76 2.28 -26.13%
P/EPS 5.53 3.75 4.58 6.54 10.26 29.42 29.43 -24.30%
EY 18.09 26.68 21.85 15.29 9.74 3.40 3.40 32.11%
DY 5.13 0.00 0.00 10.00 12.50 0.00 0.00 -
P/NAPS 0.42 0.44 0.26 0.35 0.37 1.08 1.17 -15.69%

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