[KAMDAR] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1.35%
YoY- 121.06%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 218,519 216,063 208,526 196,752 185,357 180,094 167,419 4.53%
PBT 25,077 20,862 20,760 26,978 15,515 14,965 10,562 15.48%
Tax -8,247 -6,704 -6,693 -6,649 -6,319 -5,819 -4,361 11.19%
NP 16,830 14,158 14,067 20,329 9,196 9,146 6,201 18.08%
-
NP to SH 16,830 14,194 14,067 20,329 9,196 9,146 5,436 20.70%
-
Tax Rate 32.89% 32.13% 32.24% 24.65% 40.73% 38.88% 41.29% -
Total Cost 201,689 201,905 194,459 176,423 176,161 170,948 161,218 3.79%
-
Net Worth 207,889 196,010 183,292 175,242 1,548 141,787 135,795 7.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 3,966 - - 5,041 6,291 -
Div Payout % - - 28.20% - - 55.12% 115.74% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 207,889 196,010 183,292 175,242 1,548 141,787 135,795 7.34%
NOSH 197,990 197,990 199,230 201,428 1,279 124,375 125,736 7.85%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.70% 6.55% 6.75% 10.33% 4.96% 5.08% 3.70% -
ROE 8.10% 7.24% 7.67% 11.60% 594.02% 6.45% 4.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 110.37 109.13 104.67 97.68 14,487.68 144.80 133.15 -3.07%
EPS 8.50 7.17 7.06 10.09 718.77 7.35 4.32 11.92%
DPS 0.00 0.00 2.00 0.00 0.00 4.00 5.00 -
NAPS 1.05 0.99 0.92 0.87 1.21 1.14 1.08 -0.46%
Adjusted Per Share Value based on latest NOSH - 201,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 110.37 109.13 105.32 99.37 93.62 90.96 84.56 4.53%
EPS 8.50 7.17 7.10 10.27 4.64 4.62 2.75 20.67%
DPS 0.00 0.00 2.00 0.00 0.00 2.55 3.18 -
NAPS 1.05 0.99 0.9258 0.8851 0.0078 0.7161 0.6859 7.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.505 0.43 0.36 0.34 0.28 0.46 0.41 -
P/RPS 0.46 0.39 0.34 0.35 0.00 0.32 0.31 6.79%
P/EPS 5.94 6.00 5.10 3.37 0.04 6.26 9.48 -7.48%
EY 16.83 16.67 19.61 29.68 2,567.03 15.99 10.54 8.10%
DY 0.00 0.00 5.56 0.00 0.00 8.70 12.20 -
P/NAPS 0.48 0.43 0.39 0.39 0.23 0.40 0.38 3.96%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 29/05/12 27/05/11 31/05/10 29/05/09 30/05/08 30/05/07 -
Price 0.535 0.49 0.36 0.32 0.25 0.43 0.47 -
P/RPS 0.48 0.45 0.34 0.33 0.00 0.30 0.35 5.40%
P/EPS 6.29 6.83 5.10 3.17 0.03 5.85 10.87 -8.70%
EY 15.89 14.63 19.61 31.54 2,875.07 17.10 9.20 9.52%
DY 0.00 0.00 5.56 0.00 0.00 9.30 10.64 -
P/NAPS 0.51 0.49 0.39 0.37 0.21 0.38 0.44 2.48%

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