[KAMDAR] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 118.15%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 151,012 169,472 169,052 176,014 174,232 183,688 185,998 -12.95%
PBT 11,640 423 9,808 18,190 9,320 12,893 10,124 9.73%
Tax -4,336 -3,672 -4,769 -5,424 -3,468 -5,753 -4,328 0.12%
NP 7,304 -3,249 5,038 12,766 5,852 7,140 5,796 16.65%
-
NP to SH 7,304 -3,249 5,038 12,766 5,852 7,140 5,796 16.65%
-
Tax Rate 37.25% 868.09% 48.62% 29.82% 37.21% 44.62% 42.75% -
Total Cost 143,708 172,721 164,013 163,248 168,380 176,548 180,202 -13.99%
-
Net Worth 219,768 217,789 221,748 227,688 221,748 221,922 217,789 0.60%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 219,768 217,789 221,748 227,688 221,748 221,922 217,789 0.60%
NOSH 197,990 197,990 197,990 197,990 197,990 198,144 197,990 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.84% -1.92% 2.98% 7.25% 3.36% 3.89% 3.12% -
ROE 3.32% -1.49% 2.27% 5.61% 2.64% 3.22% 2.66% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 76.27 85.60 85.38 88.90 88.00 92.70 93.94 -12.95%
EPS 3.68 -1.60 2.55 6.44 2.96 3.60 2.92 16.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.12 1.15 1.12 1.12 1.10 0.60%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 76.21 85.52 85.31 88.82 87.92 92.70 93.86 -12.95%
EPS 3.69 -1.64 2.54 6.44 2.95 3.60 2.92 16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.109 1.099 1.119 1.149 1.119 1.1199 1.099 0.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.34 0.375 0.365 0.45 0.48 0.65 0.625 -
P/RPS 0.45 0.44 0.43 0.51 0.55 0.70 0.67 -23.28%
P/EPS 9.22 -22.85 14.34 6.98 16.24 18.04 21.35 -42.83%
EY 10.85 -4.38 6.97 14.33 6.16 5.54 4.68 75.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.33 0.39 0.43 0.58 0.57 -33.34%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.37 0.365 0.40 0.415 0.455 0.48 0.60 -
P/RPS 0.49 0.43 0.47 0.47 0.52 0.52 0.64 -16.29%
P/EPS 10.03 -22.24 15.72 6.44 15.39 13.32 20.50 -37.88%
EY 9.97 -4.50 6.36 15.54 6.50 7.51 4.88 60.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.36 0.36 0.41 0.43 0.55 -28.84%

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