[KAMDAR] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 62.53%
YoY- 29.0%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 189,164 164,528 207,727 200,488 173,230 156,820 193,748 -1.58%
PBT 13,036 6,020 19,957 17,925 11,906 5,936 26,012 -36.98%
Tax -4,636 -2,912 -6,406 -5,849 -4,476 -3,116 -6,477 -20.03%
NP 8,400 3,108 13,551 12,076 7,430 2,820 19,535 -43.11%
-
NP to SH 8,400 3,108 13,551 12,076 7,430 2,820 19,535 -43.11%
-
Tax Rate 35.56% 48.37% 32.10% 32.63% 37.59% 52.49% 24.90% -
Total Cost 180,764 161,420 194,176 188,412 165,800 154,000 174,213 2.49%
-
Net Worth 186,226 183,292 180,133 180,347 175,869 175,242 172,103 5.41%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,958 - - - - -
Div Payout % - - 29.22% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 186,226 183,292 180,133 180,347 175,869 175,242 172,103 5.41%
NOSH 198,113 199,230 197,949 198,183 197,606 201,428 197,820 0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.44% 1.89% 6.52% 6.02% 4.29% 1.80% 10.08% -
ROE 4.51% 1.70% 7.52% 6.70% 4.22% 1.61% 11.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 95.48 82.58 104.94 101.16 87.66 77.85 97.94 -1.68%
EPS 4.24 1.56 6.84 6.09 3.76 1.40 11.50 -48.67%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.91 0.91 0.89 0.87 0.87 5.30%
Adjusted Per Share Value based on latest NOSH - 197,851
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 95.46 83.03 104.83 101.17 87.42 79.14 97.77 -1.58%
EPS 4.24 1.57 6.84 6.09 3.75 1.42 9.86 -43.11%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.9398 0.925 0.909 0.9101 0.8875 0.8843 0.8685 5.41%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.37 0.36 0.38 0.28 0.29 0.34 0.31 -
P/RPS 0.39 0.44 0.36 0.28 0.33 0.44 0.32 14.13%
P/EPS 8.73 23.08 5.55 4.60 7.71 24.29 3.14 98.09%
EY 11.46 4.33 18.02 21.76 12.97 4.12 31.86 -49.51%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.42 0.31 0.33 0.39 0.36 5.49%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.38 0.36 0.39 0.31 0.32 0.32 0.38 -
P/RPS 0.40 0.44 0.37 0.31 0.37 0.41 0.39 1.70%
P/EPS 8.96 23.08 5.70 5.09 8.51 22.86 3.85 75.88%
EY 11.16 4.33 17.55 19.66 11.75 4.38 25.99 -43.17%
DY 0.00 0.00 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.43 0.34 0.36 0.37 0.44 -6.17%

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