[KAMDAR] QoQ 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- -66.84%
YoY- -20.91%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 55,816 51,627 45,718 55,648 62,466 54,687 42,698 19.53%
PBT 5,575 7,571 4,709 4,654 10,469 5,245 2,259 82.52%
Tax -1,666 -1,956 -1,586 -2,086 -2,724 -1,851 -929 47.55%
NP 3,909 5,615 3,123 2,568 7,745 3,394 1,330 105.04%
-
NP to SH 3,909 5,615 3,123 2,568 7,745 3,394 1,330 105.04%
-
Tax Rate 29.88% 25.84% 33.68% 44.82% 26.02% 35.29% 41.12% -
Total Cost 51,907 46,012 42,595 53,080 54,721 51,293 41,368 16.31%
-
Net Worth 211,849 213,829 207,889 203,929 199,969 199,969 196,010 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 211,849 213,829 207,889 203,929 199,969 199,969 196,010 5.31%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 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 7.00% 10.88% 6.83% 4.61% 12.40% 6.21% 3.11% -
ROE 1.85% 2.63% 1.50% 1.26% 3.87% 1.70% 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 28.19 26.08 23.09 28.11 31.55 27.62 21.57 19.51%
EPS 1.97 2.84 1.58 1.30 3.91 1.71 0.67 105.10%
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 28.17 26.05 23.07 28.08 31.52 27.60 21.55 19.53%
EPS 1.97 2.83 1.58 1.30 3.91 1.71 0.67 105.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0691 1.0791 1.0491 1.0291 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 1.81 2.13 2.19 2.10 1.39 1.45 1.99 -6.11%
P/EPS 25.83 19.57 32.02 45.49 11.25 23.33 64.01 -45.36%
EY 3.87 5.11 3.12 2.20 8.89 4.29 1.56 83.15%
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 1.70 1.94 2.32 2.05 1.81 1.48 2.27 -17.51%
P/EPS 24.31 17.81 33.92 44.33 14.57 23.92 72.94 -51.89%
EY 4.11 5.62 2.95 2.26 6.86 4.18 1.37 107.86%
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