[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -94.27%
YoY- 10.21%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 214,729 159,406 94,582 41,132 207,727 150,366 86,615 82.87%
PBT 20,823 15,132 6,518 1,505 19,957 13,444 5,953 129.90%
Tax -6,152 -4,737 -2,318 -728 -6,406 -4,387 -2,238 95.87%
NP 14,671 10,395 4,200 777 13,551 9,057 3,715 149.21%
-
NP to SH 14,675 10,342 4,200 777 13,551 9,057 3,715 149.26%
-
Tax Rate 29.54% 31.30% 35.56% 48.37% 32.10% 32.63% 37.59% -
Total Cost 200,058 149,011 90,382 40,355 194,176 141,309 82,900 79.62%
-
Net Worth 196,109 192,178 186,226 183,292 180,133 180,347 175,869 7.51%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 3,958 - - -
Div Payout % - - - - 29.22% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 196,109 192,178 186,226 183,292 180,133 180,347 175,869 7.51%
NOSH 198,090 198,122 198,113 199,230 197,949 198,183 197,606 0.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.83% 6.52% 4.44% 1.89% 6.52% 6.02% 4.29% -
ROE 7.48% 5.38% 2.26% 0.42% 7.52% 5.02% 2.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 108.40 80.46 47.74 20.65 104.94 75.87 43.83 82.58%
EPS 7.40 5.22 2.12 0.39 6.84 4.57 1.88 148.67%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.99 0.97 0.94 0.92 0.91 0.91 0.89 7.33%
Adjusted Per Share Value based on latest NOSH - 199,230
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 108.36 80.44 47.73 20.76 104.83 75.88 43.71 82.86%
EPS 7.41 5.22 2.12 0.39 6.84 4.57 1.87 149.78%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9896 0.9698 0.9398 0.925 0.909 0.9101 0.8875 7.50%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.40 0.37 0.36 0.38 0.28 0.29 -
P/RPS 0.44 0.50 0.78 1.74 0.36 0.37 0.66 -23.62%
P/EPS 6.48 7.66 17.45 92.31 5.55 6.13 15.43 -43.83%
EY 15.43 13.05 5.73 1.08 18.02 16.32 6.48 78.03%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.48 0.41 0.39 0.39 0.42 0.31 0.33 28.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.50 0.33 0.38 0.36 0.39 0.31 0.32 -
P/RPS 0.46 0.41 0.80 1.74 0.37 0.41 0.73 -26.43%
P/EPS 6.75 6.32 17.92 92.31 5.70 6.78 17.02 -45.92%
EY 14.82 15.82 5.58 1.08 17.55 14.74 5.88 84.89%
DY 0.00 0.00 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 0.51 0.34 0.40 0.39 0.43 0.34 0.36 26.05%

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