[KAMDAR] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 34241.66%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 175,012 145,580 111,633 81,874 36,080 163,291 122,078 27.16%
PBT 6,188 5,892 7,050 6,104 590 4,683 3,590 43.80%
Tax -2,924 -1,443 -1,610 -1,983 -578 -3,182 -2,481 11.58%
NP 3,264 4,449 5,440 4,121 12 1,501 1,109 105.50%
-
NP to SH 3,264 4,449 5,440 4,121 12 1,501 1,109 105.50%
-
Tax Rate 47.25% 24.49% 22.84% 32.49% 97.97% 67.95% 69.11% -
Total Cost 171,748 141,131 106,193 77,753 36,068 161,790 120,969 26.34%
-
Net Worth 223,728 223,728 223,728 223,728 219,768 219,768 217,789 1.81%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 223,728 223,728 223,728 223,728 219,768 219,768 217,789 1.81%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.87% 3.06% 4.87% 5.03% 0.03% 0.92% 0.91% -
ROE 1.46% 1.99% 2.43% 1.84% 0.01% 0.68% 0.51% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 88.39 73.53 56.38 41.35 18.22 82.47 61.66 27.16%
EPS 1.65 2.25 2.75 2.08 0.01 0.76 0.56 105.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.13 1.13 1.11 1.11 1.10 1.81%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 88.32 73.47 56.33 41.32 18.21 82.40 61.61 27.16%
EPS 1.65 2.25 2.75 2.08 0.01 0.76 0.56 105.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.129 1.129 1.129 1.129 1.109 1.109 1.099 1.81%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.35 0.35 0.35 0.35 0.385 0.315 0.325 -
P/RPS 0.40 0.48 0.62 0.85 2.11 0.00 0.53 -17.12%
P/EPS 21.23 15.58 12.74 16.82 6,352.18 0.00 58.02 -48.87%
EY 4.71 6.42 7.85 5.95 0.02 0.00 1.72 95.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.31 0.31 0.35 0.28 0.30 2.21%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 24/08/17 31/05/17 27/02/17 25/11/16 -
Price 0.36 0.37 0.355 0.355 0.37 0.35 0.35 -
P/RPS 0.41 0.50 0.63 0.86 2.03 0.00 0.57 -19.73%
P/EPS 21.84 16.47 12.92 17.06 6,104.69 0.00 62.49 -50.41%
EY 4.58 6.07 7.74 5.86 0.02 0.00 1.60 101.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.31 0.31 0.33 0.32 0.32 0.00%

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