[KAMDAR] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.21%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 212,541 189,164 164,528 207,727 200,488 173,230 156,820 22.44%
PBT 20,176 13,036 6,020 19,957 17,925 11,906 5,936 125.89%
Tax -6,316 -4,636 -2,912 -6,406 -5,849 -4,476 -3,116 60.09%
NP 13,860 8,400 3,108 13,551 12,076 7,430 2,820 188.79%
-
NP to SH 13,789 8,400 3,108 13,551 12,076 7,430 2,820 187.80%
-
Tax Rate 31.30% 35.56% 48.37% 32.10% 32.63% 37.59% 52.49% -
Total Cost 198,681 180,764 161,420 194,176 188,412 165,800 154,000 18.49%
-
Net Worth 192,178 186,226 183,292 180,133 180,347 175,869 175,242 6.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,958 - - - -
Div Payout % - - - 29.22% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 192,178 186,226 183,292 180,133 180,347 175,869 175,242 6.33%
NOSH 198,122 198,113 199,230 197,949 198,183 197,606 201,428 -1.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.52% 4.44% 1.89% 6.52% 6.02% 4.29% 1.80% -
ROE 7.18% 4.51% 1.70% 7.52% 6.70% 4.22% 1.61% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.28 95.48 82.58 104.94 101.16 87.66 77.85 23.80%
EPS 6.96 4.24 1.56 6.84 6.09 3.76 1.40 191.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.97 0.94 0.92 0.91 0.91 0.89 0.87 7.51%
Adjusted Per Share Value based on latest NOSH - 198,313
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.26 95.46 83.03 104.83 101.17 87.42 79.14 22.44%
EPS 6.96 4.24 1.57 6.84 6.09 3.75 1.42 188.26%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9698 0.9398 0.925 0.909 0.9101 0.8875 0.8843 6.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.37 0.36 0.38 0.28 0.29 0.34 -
P/RPS 0.37 0.39 0.44 0.36 0.28 0.33 0.44 -10.89%
P/EPS 5.75 8.73 23.08 5.55 4.60 7.71 24.29 -61.69%
EY 17.40 11.46 4.33 18.02 21.76 12.97 4.12 161.04%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.39 0.42 0.31 0.33 0.39 3.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.33 0.38 0.36 0.39 0.31 0.32 0.32 -
P/RPS 0.31 0.40 0.44 0.37 0.31 0.37 0.41 -16.99%
P/EPS 4.74 8.96 23.08 5.70 5.09 8.51 22.86 -64.93%
EY 21.09 11.16 4.33 17.55 19.66 11.75 4.38 184.87%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.39 0.43 0.34 0.36 0.37 -5.47%

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