[KAMDAR] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 108.68%
YoY- 130.31%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 200,488 173,230 156,820 193,748 188,562 158,858 143,000 25.24%
PBT 17,925 11,906 5,936 26,012 14,982 8,502 4,592 147.71%
Tax -5,849 -4,476 -3,116 -6,477 -5,621 -3,920 -2,852 61.34%
NP 12,076 7,430 2,820 19,535 9,361 4,582 1,740 263.41%
-
NP to SH 12,076 7,430 2,820 19,535 9,361 4,582 1,740 263.41%
-
Tax Rate 32.63% 37.59% 52.49% 24.90% 37.52% 46.11% 62.11% -
Total Cost 188,412 165,800 154,000 174,213 179,201 154,276 141,260 21.14%
-
Net Worth 180,347 175,869 175,242 172,103 159,108 154,421 1,548 2278.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 180,347 175,869 175,242 172,103 159,108 154,421 1,548 2278.49%
NOSH 198,183 197,606 201,428 197,820 126,276 126,574 1,279 2776.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.02% 4.29% 1.80% 10.08% 4.96% 2.88% 1.22% -
ROE 6.70% 4.22% 1.61% 11.35% 5.88% 2.97% 112.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.16 87.66 77.85 97.94 149.32 125.51 11,177.02 -95.64%
EPS 6.09 3.76 1.40 11.50 7.41 3.62 136.00 -87.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.87 0.87 1.26 1.22 1.21 -17.28%
Adjusted Per Share Value based on latest NOSH - 197,845
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.17 87.42 79.14 97.77 95.16 80.17 72.16 25.24%
EPS 6.09 3.75 1.42 9.86 4.72 2.31 0.88 262.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9101 0.8875 0.8843 0.8685 0.8029 0.7793 0.0078 2280.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.29 0.34 0.31 0.27 0.25 0.28 -
P/RPS 0.28 0.33 0.44 0.32 0.18 0.20 0.00 -
P/EPS 4.60 7.71 24.29 3.14 3.64 6.91 0.21 681.40%
EY 21.76 12.97 4.12 31.86 27.46 14.48 485.71 -87.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.36 0.21 0.20 0.23 21.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.31 0.32 0.32 0.38 0.34 0.27 0.25 -
P/RPS 0.31 0.37 0.41 0.39 0.23 0.22 0.00 -
P/EPS 5.09 8.51 22.86 3.85 4.59 7.46 0.18 826.29%
EY 19.66 11.75 4.38 25.99 21.80 13.41 544.00 -89.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.37 0.44 0.27 0.22 0.21 37.84%

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