[KAMDAR] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 104.31%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 173,230 156,820 193,748 188,562 158,858 143,000 182,417 -3.39%
PBT 11,906 5,936 26,012 14,982 8,502 4,592 15,053 -14.51%
Tax -4,476 -3,116 -6,477 -5,621 -3,920 -2,852 -6,571 -22.63%
NP 7,430 2,820 19,535 9,361 4,582 1,740 8,482 -8.47%
-
NP to SH 7,430 2,820 19,535 9,361 4,582 1,740 8,482 -8.47%
-
Tax Rate 37.59% 52.49% 24.90% 37.52% 46.11% 62.11% 43.65% -
Total Cost 165,800 154,000 174,213 179,201 154,276 141,260 173,935 -3.15%
-
Net Worth 175,869 175,242 172,103 159,108 154,421 1,548 151,539 10.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 175,869 175,242 172,103 159,108 154,421 1,548 151,539 10.46%
NOSH 197,606 201,428 197,820 126,276 126,574 1,279 126,283 34.89%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.29% 1.80% 10.08% 4.96% 2.88% 1.22% 4.65% -
ROE 4.22% 1.61% 11.35% 5.88% 2.97% 112.40% 5.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 87.66 77.85 97.94 149.32 125.51 11,177.02 144.45 -28.38%
EPS 3.76 1.40 11.50 7.41 3.62 136.00 6.70 -32.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.87 1.26 1.22 1.21 1.20 -18.10%
Adjusted Per Share Value based on latest NOSH - 126,470
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 87.42 79.14 97.77 95.16 80.17 72.16 92.05 -3.39%
EPS 3.75 1.42 9.86 4.72 2.31 0.88 4.28 -8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8875 0.8843 0.8685 0.8029 0.7793 0.0078 0.7647 10.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.29 0.34 0.31 0.27 0.25 0.28 0.33 -
P/RPS 0.33 0.44 0.32 0.18 0.20 0.00 0.23 27.29%
P/EPS 7.71 24.29 3.14 3.64 6.91 0.21 4.91 35.20%
EY 12.97 4.12 31.86 27.46 14.48 485.71 20.35 -26.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.36 0.21 0.20 0.23 0.28 11.60%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.32 0.32 0.38 0.34 0.27 0.25 0.31 -
P/RPS 0.37 0.41 0.39 0.23 0.22 0.00 0.21 46.02%
P/EPS 8.51 22.86 3.85 4.59 7.46 0.18 4.62 50.43%
EY 11.75 4.38 25.99 21.80 13.41 544.00 21.67 -33.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.44 0.27 0.22 0.21 0.26 24.30%

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