[KAMDAR] QoQ Cumulative Quarter Result on 31-Dec-2016

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 35.35%
YoY- 146.2%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 111,633 81,874 36,080 163,291 122,078 87,412 37,753 105.87%
PBT 7,050 6,104 590 4,683 3,590 5,928 2,910 80.28%
Tax -1,610 -1,983 -578 -3,182 -2,481 -2,026 -1,084 30.14%
NP 5,440 4,121 12 1,501 1,109 3,902 1,826 106.90%
-
NP to SH 5,440 4,121 12 1,501 1,109 3,902 1,826 106.90%
-
Tax Rate 22.84% 32.49% 97.97% 67.95% 69.11% 34.18% 37.25% -
Total Cost 106,193 77,753 36,068 161,790 120,969 83,510 35,927 105.82%
-
Net Worth 223,728 223,728 219,768 219,768 217,789 221,748 219,768 1.19%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 223,728 223,728 219,768 219,768 217,789 221,748 219,768 1.19%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.87% 5.03% 0.03% 0.92% 0.91% 4.46% 4.84% -
ROE 2.43% 1.84% 0.01% 0.68% 0.51% 1.76% 0.83% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 56.38 41.35 18.22 82.47 61.66 44.15 19.07 105.85%
EPS 2.75 2.08 0.01 0.76 0.56 1.97 0.92 107.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.11 1.11 1.10 1.12 1.11 1.19%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 56.33 41.32 18.21 82.40 61.61 44.11 19.05 105.87%
EPS 2.75 2.08 0.01 0.76 0.56 1.97 0.92 107.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.129 1.129 1.109 1.109 1.099 1.119 1.109 1.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.35 0.35 0.385 0.315 0.325 0.36 0.34 -
P/RPS 0.62 0.85 2.11 0.00 0.53 0.82 1.78 -50.46%
P/EPS 12.74 16.82 6,352.18 0.00 58.02 18.27 36.87 -50.72%
EY 7.85 5.95 0.02 0.00 1.72 5.47 2.71 103.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.35 0.28 0.30 0.32 0.31 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 31/05/17 27/02/17 25/11/16 24/08/16 31/05/16 -
Price 0.355 0.355 0.37 0.35 0.35 0.365 0.37 -
P/RPS 0.63 0.86 2.03 0.00 0.57 0.83 1.94 -52.72%
P/EPS 12.92 17.06 6,104.69 0.00 62.49 18.52 40.12 -52.98%
EY 7.74 5.86 0.02 0.00 1.60 5.40 2.49 112.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.33 0.32 0.32 0.33 0.33 -4.07%

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