[KAMDAR] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 77.59%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 182,872 216,470 213,134 194,770 170,792 214,729 212,541 -9.52%
PBT 18,836 22,546 23,964 15,008 9,036 20,823 20,176 -4.47%
Tax -6,344 -6,877 -7,338 -5,560 -3,716 -6,152 -6,316 0.29%
NP 12,492 15,669 16,625 9,448 5,320 14,671 13,860 -6.68%
-
NP to SH 12,492 15,669 16,625 9,448 5,320 14,675 13,789 -6.36%
-
Tax Rate 33.68% 30.50% 30.62% 37.05% 41.12% 29.54% 31.30% -
Total Cost 170,380 200,801 196,509 185,322 165,472 200,058 198,681 -9.72%
-
Net Worth 207,889 204,059 199,969 199,969 196,010 196,109 192,178 5.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 207,889 204,059 199,969 199,969 196,010 196,109 192,178 5.37%
NOSH 197,990 198,115 197,990 197,990 197,990 198,090 198,122 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.83% 7.24% 7.80% 4.85% 3.11% 6.83% 6.52% -
ROE 6.01% 7.68% 8.31% 4.72% 2.71% 7.48% 7.18% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 92.36 109.26 107.65 98.37 86.26 108.40 107.28 -9.49%
EPS 6.32 7.90 8.40 4.78 2.68 7.40 6.96 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.03 1.01 1.01 0.99 0.99 0.97 5.42%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 92.36 109.33 107.65 98.37 86.26 108.45 107.35 -9.53%
EPS 6.32 7.91 8.40 4.78 2.68 7.41 6.96 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.0307 1.01 1.01 0.99 0.9905 0.9706 5.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.505 0.59 0.44 0.40 0.43 0.48 0.40 -
P/RPS 0.55 0.54 0.41 0.41 0.50 0.44 0.37 30.21%
P/EPS 8.00 7.46 5.24 8.38 16.00 6.48 5.75 24.60%
EY 12.49 13.41 19.08 11.93 6.25 15.43 17.40 -19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.44 0.40 0.43 0.48 0.41 11.06%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.535 0.575 0.57 0.41 0.49 0.50 0.33 -
P/RPS 0.58 0.53 0.53 0.42 0.57 0.46 0.31 51.77%
P/EPS 8.48 7.27 6.79 8.59 18.24 6.75 4.74 47.31%
EY 11.79 13.75 14.73 11.64 5.48 14.82 21.09 -32.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.56 0.41 0.49 0.51 0.34 31.00%

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