[KAMDAR] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -63.75%
YoY- 71.17%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 216,470 213,134 194,770 170,792 214,729 212,541 189,164 9.36%
PBT 22,546 23,964 15,008 9,036 20,823 20,176 13,036 43.84%
Tax -6,877 -7,338 -5,560 -3,716 -6,152 -6,316 -4,636 29.91%
NP 15,669 16,625 9,448 5,320 14,671 13,860 8,400 51.24%
-
NP to SH 15,669 16,625 9,448 5,320 14,675 13,789 8,400 51.24%
-
Tax Rate 30.50% 30.62% 37.05% 41.12% 29.54% 31.30% 35.56% -
Total Cost 200,801 196,509 185,322 165,472 200,058 198,681 180,764 7.22%
-
Net Worth 204,059 199,969 199,969 196,010 196,109 192,178 186,226 6.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 204,059 199,969 199,969 196,010 196,109 192,178 186,226 6.25%
NOSH 198,115 197,990 197,990 197,990 198,090 198,122 198,113 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.24% 7.80% 4.85% 3.11% 6.83% 6.52% 4.44% -
ROE 7.68% 8.31% 4.72% 2.71% 7.48% 7.18% 4.51% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 109.26 107.65 98.37 86.26 108.40 107.28 95.48 9.35%
EPS 7.90 8.40 4.78 2.68 7.40 6.96 4.24 51.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 1.01 0.99 0.99 0.97 0.94 6.25%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 109.33 107.65 98.37 86.26 108.45 107.35 95.54 9.36%
EPS 7.91 8.40 4.78 2.68 7.41 6.96 4.24 51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0307 1.01 1.01 0.99 0.9905 0.9706 0.9406 6.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.59 0.44 0.40 0.43 0.48 0.40 0.37 -
P/RPS 0.54 0.41 0.41 0.50 0.44 0.37 0.39 24.10%
P/EPS 7.46 5.24 8.38 16.00 6.48 5.75 8.73 -9.90%
EY 13.41 19.08 11.93 6.25 15.43 17.40 11.46 10.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.40 0.43 0.48 0.41 0.39 28.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.575 0.57 0.41 0.49 0.50 0.33 0.38 -
P/RPS 0.53 0.53 0.42 0.57 0.46 0.31 0.40 20.53%
P/EPS 7.27 6.79 8.59 18.24 6.75 4.74 8.96 -12.95%
EY 13.75 14.73 11.64 5.48 14.82 21.09 11.16 14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.41 0.49 0.51 0.34 0.40 25.01%

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