[KAMDAR] YoY TTM 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- 11.92%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 163,667 186,886 199,259 218,519 216,063 208,526 196,752 -3.01%
PBT 2,436 10,975 22,378 25,077 20,862 20,760 26,978 -32.99%
Tax -3,850 -4,335 -6,443 -8,247 -6,704 -6,693 -6,649 -8.69%
NP -1,414 6,640 15,935 16,830 14,158 14,067 20,329 -
-
NP to SH -1,414 6,640 15,935 16,830 14,194 14,067 20,329 -
-
Tax Rate 158.05% 39.50% 28.79% 32.89% 32.13% 32.24% 24.65% -
Total Cost 165,081 180,246 183,324 201,689 201,905 194,459 176,423 -1.10%
-
Net Worth 220,310 221,748 221,748 207,889 196,010 183,292 175,242 3.88%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 3,966 - -
Div Payout % - - - - - 28.20% - -
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 220,310 221,748 221,748 207,889 196,010 183,292 175,242 3.88%
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 -0.86% 3.55% 8.00% 7.70% 6.55% 6.75% 10.33% -
ROE -0.64% 2.99% 7.19% 8.10% 7.24% 7.67% 11.60% -
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 82.46 94.39 100.64 110.37 109.13 104.67 97.68 -2.78%
EPS -0.71 3.35 8.05 8.50 7.17 7.06 10.09 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 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 82.66 94.39 100.64 110.37 109.13 105.32 99.37 -3.01%
EPS -0.71 3.35 8.05 8.50 7.17 7.10 10.27 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.1127 1.12 1.12 1.05 0.99 0.9258 0.8851 3.88%
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 0.41 0.51 0.51 0.46 0.39 0.34 0.35 2.66%
P/EPS -47.72 14.31 6.34 5.94 6.00 5.10 3.37 -
EY -2.10 6.99 15.78 16.83 16.67 19.61 29.68 -
DY 0.00 0.00 0.00 0.00 0.00 5.56 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 0.45 0.48 0.56 0.48 0.45 0.34 0.33 5.30%
P/EPS -51.94 13.57 6.96 6.29 6.83 5.10 3.17 -
EY -1.93 7.37 14.37 15.89 14.63 19.61 31.54 -
DY 0.00 0.00 0.00 0.00 0.00 5.56 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