[KAMDAR] QoQ 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- 80.95%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 54,687 42,698 55,091 64,824 53,450 41,132 56,233 -1.84%
PBT 5,245 2,259 4,976 8,614 5,013 1,505 7,295 -19.75%
Tax -1,851 -929 -1,766 -2,419 -1,590 -728 -2,357 -14.89%
NP 3,394 1,330 3,210 6,195 3,423 777 4,938 -22.13%
-
NP to SH 3,394 1,330 3,247 6,194 3,423 777 4,938 -22.13%
-
Tax Rate 35.29% 41.12% 35.49% 28.08% 31.72% 48.37% 32.31% -
Total Cost 51,293 41,368 51,881 58,629 50,027 40,355 51,295 -0.00%
-
Net Worth 199,969 196,010 194,030 191,954 185,989 183,292 182,448 6.30%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 3,966 -
Div Payout % - - - - - - 80.32% -
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 199,969 196,010 194,030 191,954 185,989 183,292 182,448 6.30%
NOSH 197,990 197,990 197,990 197,891 197,861 199,230 198,313 -0.10%
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 6.21% 3.11% 5.83% 9.56% 6.40% 1.89% 8.78% -
ROE 1.70% 0.68% 1.67% 3.23% 1.84% 0.42% 2.71% -
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 27.62 21.57 27.83 32.76 27.01 20.65 28.36 -1.74%
EPS 1.71 0.67 1.64 3.13 1.73 0.39 2.49 -22.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.01 0.99 0.98 0.97 0.94 0.92 0.92 6.42%
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 27.60 21.55 27.80 32.71 26.97 20.76 28.38 -1.84%
EPS 1.71 0.67 1.64 3.13 1.73 0.39 2.49 -22.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.0091 0.9891 0.9791 0.9687 0.9386 0.925 0.9207 6.30%
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 1.45 1.99 1.73 1.22 1.37 1.74 1.34 5.40%
P/EPS 23.33 64.01 29.27 12.78 21.39 92.31 15.26 32.74%
EY 4.29 1.56 3.42 7.83 4.68 1.08 6.55 -24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.40 0.43 0.49 0.41 0.39 0.39 0.41 -1.63%
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 1.48 2.27 1.80 1.01 1.41 1.74 1.38 4.77%
P/EPS 23.92 72.94 30.49 10.54 21.97 92.31 15.66 32.66%
EY 4.18 1.37 3.28 9.48 4.55 1.08 6.38 -24.58%
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 0.42 -1.59%

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