[KAMDAR] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 39.9%
YoY- 84.97%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 161,432 204,660 204,214 194,690 182,872 216,470 213,134 -16.92%
PBT 10,704 22,713 23,806 24,560 18,836 22,546 23,964 -41.59%
Tax -4,068 -6,185 -6,944 -7,084 -6,344 -6,877 -7,338 -32.54%
NP 6,636 16,528 16,862 17,476 12,492 15,669 16,625 -45.81%
-
NP to SH 6,636 16,528 16,862 17,476 12,492 15,669 16,625 -45.81%
-
Tax Rate 38.00% 27.23% 29.17% 28.84% 33.68% 30.50% 30.62% -
Total Cost 154,796 188,132 187,352 177,214 170,380 200,801 196,509 -14.71%
-
Net Worth 221,748 221,907 211,849 213,829 207,889 204,059 199,969 7.14%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 221,748 221,907 211,849 213,829 207,889 204,059 199,969 7.14%
NOSH 197,990 198,132 197,990 197,990 197,990 198,115 197,990 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.11% 8.08% 8.26% 8.98% 6.83% 7.24% 7.80% -
ROE 2.99% 7.45% 7.96% 8.17% 6.01% 7.68% 8.31% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 81.54 103.29 103.14 98.33 92.36 109.26 107.65 -16.91%
EPS 3.36 8.30 8.52 8.82 6.32 7.90 8.40 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.07 1.08 1.05 1.03 1.01 7.14%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 81.46 103.28 103.05 98.25 92.28 109.24 107.56 -16.92%
EPS 3.35 8.34 8.51 8.82 6.30 7.91 8.39 -45.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.119 1.1198 1.0691 1.0791 1.0491 1.0298 1.0091 7.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.51 0.51 0.51 0.555 0.505 0.59 0.44 -
P/RPS 0.63 0.49 0.49 0.56 0.55 0.54 0.41 33.19%
P/EPS 15.22 6.11 5.99 6.29 8.00 7.46 5.24 103.70%
EY 6.57 16.36 16.70 15.90 12.49 13.41 19.08 -50.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.48 0.51 0.48 0.57 0.44 3.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 21/11/13 21/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.56 0.52 0.48 0.505 0.535 0.575 0.57 -
P/RPS 0.69 0.50 0.47 0.51 0.58 0.53 0.53 19.24%
P/EPS 16.71 6.23 5.64 5.72 8.48 7.27 6.79 82.37%
EY 5.99 16.04 17.74 17.48 11.79 13.75 14.73 -45.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.45 0.47 0.51 0.56 0.56 -7.28%

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