[KAMDAR] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -85.56%
YoY- 62.07%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 207,727 200,488 173,230 156,820 193,748 188,562 158,858 19.52%
PBT 19,957 17,925 11,906 5,936 26,012 14,982 8,502 76.34%
Tax -6,406 -5,849 -4,476 -3,116 -6,477 -5,621 -3,920 38.61%
NP 13,551 12,076 7,430 2,820 19,535 9,361 4,582 105.62%
-
NP to SH 13,551 12,076 7,430 2,820 19,535 9,361 4,582 105.62%
-
Tax Rate 32.10% 32.63% 37.59% 52.49% 24.90% 37.52% 46.11% -
Total Cost 194,176 188,412 165,800 154,000 174,213 179,201 154,276 16.52%
-
Net Worth 180,133 180,347 175,869 175,242 172,103 159,108 154,421 10.78%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,958 - - - - - - -
Div Payout % 29.22% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 180,133 180,347 175,869 175,242 172,103 159,108 154,421 10.78%
NOSH 197,949 198,183 197,606 201,428 197,820 126,276 126,574 34.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.52% 6.02% 4.29% 1.80% 10.08% 4.96% 2.88% -
ROE 7.52% 6.70% 4.22% 1.61% 11.35% 5.88% 2.97% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.94 101.16 87.66 77.85 97.94 149.32 125.51 -11.21%
EPS 6.84 6.09 3.76 1.40 11.50 7.41 3.62 52.66%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.89 0.87 0.87 1.26 1.22 -17.70%
Adjusted Per Share Value based on latest NOSH - 201,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.92 101.26 87.49 79.21 97.86 95.24 80.24 19.51%
EPS 6.84 6.10 3.75 1.42 9.87 4.73 2.31 105.79%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9098 0.9109 0.8883 0.8851 0.8693 0.8036 0.7799 10.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.38 0.28 0.29 0.34 0.31 0.27 0.25 -
P/RPS 0.36 0.28 0.33 0.44 0.32 0.18 0.20 47.81%
P/EPS 5.55 4.60 7.71 24.29 3.14 3.64 6.91 -13.55%
EY 18.02 21.76 12.97 4.12 31.86 27.46 14.48 15.65%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.33 0.39 0.36 0.21 0.20 63.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.39 0.31 0.32 0.32 0.38 0.34 0.27 -
P/RPS 0.37 0.31 0.37 0.41 0.39 0.23 0.22 41.28%
P/EPS 5.70 5.09 8.51 22.86 3.85 4.59 7.46 -16.38%
EY 17.55 19.66 11.75 4.38 25.99 21.80 13.41 19.58%
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.36 0.37 0.44 0.27 0.22 56.13%

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