[KAMDAR] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 128.2%
YoY- 25.04%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 51,627 45,718 55,648 62,466 54,687 42,698 55,091 -4.24%
PBT 7,571 4,709 4,654 10,469 5,245 2,259 4,976 32.32%
Tax -1,956 -1,586 -2,086 -2,724 -1,851 -929 -1,766 7.05%
NP 5,615 3,123 2,568 7,745 3,394 1,330 3,210 45.22%
-
NP to SH 5,615 3,123 2,568 7,745 3,394 1,330 3,247 44.11%
-
Tax Rate 25.84% 33.68% 44.82% 26.02% 35.29% 41.12% 35.49% -
Total Cost 46,012 42,595 53,080 54,721 51,293 41,368 51,881 -7.69%
-
Net Worth 213,829 207,889 203,929 199,969 199,969 196,010 194,030 6.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 213,829 207,889 203,929 199,969 199,969 196,010 194,030 6.69%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.88% 6.83% 4.61% 12.40% 6.21% 3.11% 5.83% -
ROE 2.63% 1.50% 1.26% 3.87% 1.70% 0.68% 1.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.08 23.09 28.11 31.55 27.62 21.57 27.83 -4.24%
EPS 2.84 1.58 1.30 3.91 1.71 0.67 1.64 44.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.03 1.01 1.01 0.99 0.98 6.69%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.05 23.07 28.08 31.52 27.60 21.55 27.80 -4.24%
EPS 2.83 1.58 1.30 3.91 1.71 0.67 1.64 43.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0791 1.0491 1.0291 1.0091 1.0091 0.9891 0.9791 6.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.555 0.505 0.59 0.44 0.40 0.43 0.48 -
P/RPS 2.13 2.19 2.10 1.39 1.45 1.99 1.73 14.88%
P/EPS 19.57 32.02 45.49 11.25 23.33 64.01 29.27 -23.55%
EY 5.11 3.12 2.20 8.89 4.29 1.56 3.42 30.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.57 0.44 0.40 0.43 0.49 2.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 31/05/13 28/02/13 30/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.505 0.535 0.575 0.57 0.41 0.49 0.50 -
P/RPS 1.94 2.32 2.05 1.81 1.48 2.27 1.80 5.12%
P/EPS 17.81 33.92 44.33 14.57 23.92 72.94 30.49 -30.14%
EY 5.62 2.95 2.26 6.86 4.18 1.37 3.28 43.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.56 0.56 0.41 0.49 0.51 -5.30%

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