[KAMDAR] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 146.24%
YoY- 14.19%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 97,385 42,698 214,729 159,406 94,582 41,132 207,727 -39.67%
PBT 7,504 2,259 20,823 15,132 6,518 1,505 19,957 -47.93%
Tax -2,780 -929 -6,152 -4,737 -2,318 -728 -6,406 -42.70%
NP 4,724 1,330 14,671 10,395 4,200 777 13,551 -50.49%
-
NP to SH 4,724 1,330 14,675 10,342 4,200 777 13,551 -50.49%
-
Tax Rate 37.05% 41.12% 29.54% 31.30% 35.56% 48.37% 32.10% -
Total Cost 92,661 41,368 200,058 149,011 90,382 40,355 194,176 -38.96%
-
Net Worth 199,969 196,010 196,109 192,178 186,226 183,292 180,133 7.21%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 3,958 -
Div Payout % - - - - - - 29.22% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 199,969 196,010 196,109 192,178 186,226 183,292 180,133 7.21%
NOSH 197,990 197,990 198,090 198,122 198,113 199,230 197,949 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.85% 3.11% 6.83% 6.52% 4.44% 1.89% 6.52% -
ROE 2.36% 0.68% 7.48% 5.38% 2.26% 0.42% 7.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 49.19 21.57 108.40 80.46 47.74 20.65 104.94 -39.68%
EPS 2.39 0.67 7.40 5.22 2.12 0.39 6.84 -50.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.01 0.99 0.99 0.97 0.94 0.92 0.91 7.20%
Adjusted Per Share Value based on latest NOSH - 197,891
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 49.14 21.55 108.36 80.44 47.73 20.76 104.83 -39.68%
EPS 2.38 0.67 7.41 5.22 2.12 0.39 6.84 -50.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.0091 0.9891 0.9896 0.9698 0.9398 0.925 0.909 7.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.43 0.48 0.40 0.37 0.36 0.38 -
P/RPS 0.81 1.99 0.44 0.50 0.78 1.74 0.36 71.79%
P/EPS 16.76 64.01 6.48 7.66 17.45 92.31 5.55 109.06%
EY 5.96 1.56 15.43 13.05 5.73 1.08 18.02 -52.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.40 0.43 0.48 0.41 0.39 0.39 0.42 -3.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.41 0.49 0.50 0.33 0.38 0.36 0.39 -
P/RPS 0.83 2.27 0.46 0.41 0.80 1.74 0.37 71.44%
P/EPS 17.18 72.94 6.75 6.32 17.92 92.31 5.70 108.79%
EY 5.82 1.37 14.82 15.82 5.58 1.08 17.55 -52.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.13 -
P/NAPS 0.41 0.49 0.51 0.34 0.40 0.39 0.43 -3.12%

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