[KAMDAR] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 49.62%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 159,406 94,582 41,132 207,727 150,366 86,615 39,205 154.52%
PBT 15,132 6,518 1,505 19,957 13,444 5,953 1,484 369.56%
Tax -4,737 -2,318 -728 -6,406 -4,387 -2,238 -779 232.78%
NP 10,395 4,200 777 13,551 9,057 3,715 705 500.31%
-
NP to SH 10,342 4,200 777 13,551 9,057 3,715 705 498.27%
-
Tax Rate 31.30% 35.56% 48.37% 32.10% 32.63% 37.59% 52.49% -
Total Cost 149,011 90,382 40,355 194,176 141,309 82,900 38,500 146.30%
-
Net Worth 192,178 186,226 183,292 180,133 180,347 175,869 175,242 6.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,958 - - - -
Div Payout % - - - 29.22% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 192,178 186,226 183,292 180,133 180,347 175,869 175,242 6.33%
NOSH 198,122 198,113 199,230 197,949 198,183 197,606 201,428 -1.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.52% 4.44% 1.89% 6.52% 6.02% 4.29% 1.80% -
ROE 5.38% 2.26% 0.42% 7.52% 5.02% 2.11% 0.40% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 80.46 47.74 20.65 104.94 75.87 43.83 19.46 157.38%
EPS 5.22 2.12 0.39 6.84 4.57 1.88 0.35 504.90%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.97 0.94 0.92 0.91 0.91 0.89 0.87 7.51%
Adjusted Per Share Value based on latest NOSH - 198,313
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 80.44 47.73 20.76 104.83 75.88 43.71 19.78 154.56%
EPS 5.22 2.12 0.39 6.84 4.57 1.87 0.36 493.66%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9698 0.9398 0.925 0.909 0.9101 0.8875 0.8843 6.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.37 0.36 0.38 0.28 0.29 0.34 -
P/RPS 0.50 0.78 1.74 0.36 0.37 0.66 1.75 -56.58%
P/EPS 7.66 17.45 92.31 5.55 6.13 15.43 97.14 -81.58%
EY 13.05 5.73 1.08 18.02 16.32 6.48 1.03 442.63%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.39 0.42 0.31 0.33 0.39 3.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.33 0.38 0.36 0.39 0.31 0.32 0.32 -
P/RPS 0.41 0.80 1.74 0.37 0.41 0.73 1.64 -60.28%
P/EPS 6.32 17.92 92.31 5.70 6.78 17.02 91.43 -83.12%
EY 15.82 5.58 1.08 17.55 14.74 5.88 1.09 494.03%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.39 0.43 0.34 0.36 0.37 -5.47%

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