[KAMDAR] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.51%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 181,766 161,432 204,660 204,214 194,690 182,872 216,470 -11.02%
PBT 14,776 10,704 22,713 23,806 24,560 18,836 22,546 -24.60%
Tax -5,160 -4,068 -6,185 -6,944 -7,084 -6,344 -6,877 -17.47%
NP 9,616 6,636 16,528 16,862 17,476 12,492 15,669 -27.84%
-
NP to SH 9,616 6,636 16,528 16,862 17,476 12,492 15,669 -27.84%
-
Tax Rate 34.92% 38.00% 27.23% 29.17% 28.84% 33.68% 30.50% -
Total Cost 172,150 154,796 188,132 187,352 177,214 170,380 200,801 -9.77%
-
Net Worth 225,708 221,748 221,907 211,849 213,829 207,889 204,059 6.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 225,708 221,748 221,907 211,849 213,829 207,889 204,059 6.97%
NOSH 197,990 197,990 198,132 197,990 197,990 197,990 198,115 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.29% 4.11% 8.08% 8.26% 8.98% 6.83% 7.24% -
ROE 4.26% 2.99% 7.45% 7.96% 8.17% 6.01% 7.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 91.81 81.54 103.29 103.14 98.33 92.36 109.26 -10.98%
EPS 4.86 3.36 8.30 8.52 8.82 6.32 7.90 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 1.12 1.07 1.08 1.05 1.03 7.01%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 91.73 81.46 103.28 103.05 98.25 92.28 109.24 -11.02%
EPS 4.85 3.35 8.34 8.51 8.82 6.30 7.91 -27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.139 1.119 1.1198 1.0691 1.0791 1.0491 1.0298 6.96%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.785 0.51 0.51 0.51 0.555 0.505 0.59 -
P/RPS 0.86 0.63 0.49 0.49 0.56 0.55 0.54 36.49%
P/EPS 16.16 15.22 6.11 5.99 6.29 8.00 7.46 67.65%
EY 6.19 6.57 16.36 16.70 15.90 12.49 13.41 -40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.46 0.48 0.51 0.48 0.57 13.62%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 28/02/14 21/11/13 21/08/13 31/05/13 28/02/13 -
Price 0.625 0.56 0.52 0.48 0.505 0.535 0.575 -
P/RPS 0.68 0.69 0.50 0.47 0.51 0.58 0.53 18.12%
P/EPS 12.87 16.71 6.23 5.64 5.72 8.48 7.27 46.49%
EY 7.77 5.99 16.04 17.74 17.48 11.79 13.75 -31.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.46 0.45 0.47 0.51 0.56 -1.19%

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