[KAMDAR] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.66%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 153,161 97,345 45,718 216,470 159,851 97,385 42,698 134.14%
PBT 17,855 12,280 4,709 22,546 17,973 7,504 2,259 296.29%
Tax -5,208 -3,542 -1,586 -6,877 -5,504 -2,780 -929 215.24%
NP 12,647 8,738 3,123 15,669 12,469 4,724 1,330 348.22%
-
NP to SH 12,647 8,738 3,123 15,669 12,469 4,724 1,330 348.22%
-
Tax Rate 29.17% 28.84% 33.68% 30.50% 30.62% 37.05% 41.12% -
Total Cost 140,514 88,607 42,595 200,801 147,382 92,661 41,368 125.79%
-
Net Worth 211,849 213,829 207,889 204,059 199,969 199,969 196,010 5.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 211,849 213,829 207,889 204,059 199,969 199,969 196,010 5.31%
NOSH 197,990 197,990 197,990 198,115 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.26% 8.98% 6.83% 7.24% 7.80% 4.85% 3.11% -
ROE 5.97% 4.09% 1.50% 7.68% 6.24% 2.36% 0.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.36 49.17 23.09 109.26 80.74 49.19 21.57 134.12%
EPS 6.39 4.41 1.58 7.90 6.30 2.39 0.67 349.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.05 1.03 1.01 1.01 0.99 5.31%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.29 49.12 23.07 109.24 80.67 49.14 21.55 134.12%
EPS 6.38 4.41 1.58 7.91 6.29 2.38 0.67 348.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0691 1.0791 1.0491 1.0298 1.0091 1.0091 0.9891 5.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.555 0.505 0.59 0.44 0.40 0.43 -
P/RPS 0.66 1.13 2.19 0.54 0.54 0.81 1.99 -52.05%
P/EPS 7.98 12.58 32.02 7.46 6.99 16.76 64.01 -75.01%
EY 12.52 7.95 3.12 13.41 14.31 5.96 1.56 300.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.48 0.57 0.44 0.40 0.43 7.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 21/08/13 31/05/13 28/02/13 30/11/12 30/08/12 29/05/12 -
Price 0.48 0.505 0.535 0.575 0.57 0.41 0.49 -
P/RPS 0.62 1.03 2.32 0.53 0.71 0.83 2.27 -57.87%
P/EPS 7.51 11.44 33.92 7.27 9.05 17.18 72.94 -78.00%
EY 13.31 8.74 2.95 13.75 11.05 5.82 1.37 354.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.51 0.56 0.56 0.41 0.49 -5.51%

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