[KAMDAR] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 75.97%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 194,690 182,872 216,470 213,134 194,770 170,792 214,729 -6.32%
PBT 24,560 18,836 22,546 23,964 15,008 9,036 20,823 11.64%
Tax -7,084 -6,344 -6,877 -7,338 -5,560 -3,716 -6,152 9.86%
NP 17,476 12,492 15,669 16,625 9,448 5,320 14,671 12.38%
-
NP to SH 17,476 12,492 15,669 16,625 9,448 5,320 14,675 12.36%
-
Tax Rate 28.84% 33.68% 30.50% 30.62% 37.05% 41.12% 29.54% -
Total Cost 177,214 170,380 200,801 196,509 185,322 165,472 200,058 -7.77%
-
Net Worth 213,829 207,889 204,059 199,969 199,969 196,010 196,109 5.94%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 213,829 207,889 204,059 199,969 199,969 196,010 196,109 5.94%
NOSH 197,990 197,990 198,115 197,990 197,990 197,990 198,090 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.98% 6.83% 7.24% 7.80% 4.85% 3.11% 6.83% -
ROE 8.17% 6.01% 7.68% 8.31% 4.72% 2.71% 7.48% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.33 92.36 109.26 107.65 98.37 86.26 108.40 -6.29%
EPS 8.82 6.32 7.90 8.40 4.78 2.68 7.40 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.03 1.01 1.01 0.99 0.99 5.97%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.25 92.28 109.24 107.56 98.29 86.19 108.36 -6.32%
EPS 8.82 6.30 7.91 8.39 4.77 2.68 7.41 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0791 1.0491 1.0298 1.0091 1.0091 0.9891 0.9896 5.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.555 0.505 0.59 0.44 0.40 0.43 0.48 -
P/RPS 0.56 0.55 0.54 0.41 0.41 0.50 0.44 17.45%
P/EPS 6.29 8.00 7.46 5.24 8.38 16.00 6.48 -1.96%
EY 15.90 12.49 13.41 19.08 11.93 6.25 15.43 2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.57 0.44 0.40 0.43 0.48 4.12%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 31/05/13 28/02/13 30/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.505 0.535 0.575 0.57 0.41 0.49 0.50 -
P/RPS 0.51 0.58 0.53 0.53 0.42 0.57 0.46 7.12%
P/EPS 5.72 8.48 7.27 6.79 8.59 18.24 6.75 -10.45%
EY 17.48 11.79 13.75 14.73 11.64 5.48 14.82 11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.56 0.56 0.41 0.49 0.51 -5.30%

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