[KAMDAR] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.75%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 204,214 194,690 182,872 216,470 213,134 194,770 170,792 12.64%
PBT 23,806 24,560 18,836 22,546 23,964 15,008 9,036 90.64%
Tax -6,944 -7,084 -6,344 -6,877 -7,338 -5,560 -3,716 51.65%
NP 16,862 17,476 12,492 15,669 16,625 9,448 5,320 115.62%
-
NP to SH 16,862 17,476 12,492 15,669 16,625 9,448 5,320 115.62%
-
Tax Rate 29.17% 28.84% 33.68% 30.50% 30.62% 37.05% 41.12% -
Total Cost 187,352 177,214 170,380 200,801 196,509 185,322 165,472 8.62%
-
Net Worth 211,849 213,829 207,889 204,059 199,969 199,969 196,010 5.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 211,849 213,829 207,889 204,059 199,969 199,969 196,010 5.31%
NOSH 197,990 197,990 197,990 198,115 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.26% 8.98% 6.83% 7.24% 7.80% 4.85% 3.11% -
ROE 7.96% 8.17% 6.01% 7.68% 8.31% 4.72% 2.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 103.14 98.33 92.36 109.26 107.65 98.37 86.26 12.64%
EPS 8.52 8.82 6.32 7.90 8.40 4.78 2.68 116.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.05 1.03 1.01 1.01 0.99 5.31%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 103.05 98.25 92.28 109.24 107.56 98.29 86.19 12.63%
EPS 8.51 8.82 6.30 7.91 8.39 4.77 2.68 115.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0691 1.0791 1.0491 1.0298 1.0091 1.0091 0.9891 5.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.555 0.505 0.59 0.44 0.40 0.43 -
P/RPS 0.49 0.56 0.55 0.54 0.41 0.41 0.50 -1.33%
P/EPS 5.99 6.29 8.00 7.46 5.24 8.38 16.00 -48.02%
EY 16.70 15.90 12.49 13.41 19.08 11.93 6.25 92.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.48 0.57 0.44 0.40 0.43 7.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 21/08/13 31/05/13 28/02/13 30/11/12 30/08/12 29/05/12 -
Price 0.48 0.505 0.535 0.575 0.57 0.41 0.49 -
P/RPS 0.47 0.51 0.58 0.53 0.53 0.42 0.57 -12.05%
P/EPS 5.64 5.72 8.48 7.27 6.79 8.59 18.24 -54.24%
EY 17.74 17.48 11.79 13.75 14.73 11.64 5.48 118.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.51 0.56 0.56 0.41 0.49 -5.51%

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