[KAMDAR] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.98%
YoY- 5.48%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 185,998 181,766 161,432 204,660 204,214 194,690 182,872 1.13%
PBT 10,124 14,776 10,704 22,713 23,806 24,560 18,836 -33.86%
Tax -4,328 -5,160 -4,068 -6,185 -6,944 -7,084 -6,344 -22.48%
NP 5,796 9,616 6,636 16,528 16,862 17,476 12,492 -40.03%
-
NP to SH 5,796 9,616 6,636 16,528 16,862 17,476 12,492 -40.03%
-
Tax Rate 42.75% 34.92% 38.00% 27.23% 29.17% 28.84% 33.68% -
Total Cost 180,202 172,150 154,796 188,132 187,352 177,214 170,380 3.80%
-
Net Worth 217,789 225,708 221,748 221,907 211,849 213,829 207,889 3.14%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 217,789 225,708 221,748 221,907 211,849 213,829 207,889 3.14%
NOSH 197,990 197,990 197,990 198,132 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.12% 5.29% 4.11% 8.08% 8.26% 8.98% 6.83% -
ROE 2.66% 4.26% 2.99% 7.45% 7.96% 8.17% 6.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.94 91.81 81.54 103.29 103.14 98.33 92.36 1.13%
EPS 2.92 4.86 3.36 8.30 8.52 8.82 6.32 -40.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.14 1.12 1.12 1.07 1.08 1.05 3.14%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.86 91.73 81.46 103.28 103.05 98.25 92.28 1.13%
EPS 2.92 4.85 3.35 8.34 8.51 8.82 6.30 -40.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.099 1.139 1.119 1.1198 1.0691 1.0791 1.0491 3.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.625 0.785 0.51 0.51 0.51 0.555 0.505 -
P/RPS 0.67 0.86 0.63 0.49 0.49 0.56 0.55 14.04%
P/EPS 21.35 16.16 15.22 6.11 5.99 6.29 8.00 92.28%
EY 4.68 6.19 6.57 16.36 16.70 15.90 12.49 -47.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.46 0.46 0.48 0.51 0.48 12.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 23/05/14 28/02/14 21/11/13 21/08/13 31/05/13 -
Price 0.60 0.625 0.56 0.52 0.48 0.505 0.535 -
P/RPS 0.64 0.68 0.69 0.50 0.47 0.51 0.58 6.77%
P/EPS 20.50 12.87 16.71 6.23 5.64 5.72 8.48 80.02%
EY 4.88 7.77 5.99 16.04 17.74 17.48 11.79 -44.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.50 0.46 0.45 0.47 0.51 5.15%

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