[KAMDAR] QoQ 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- -84.26%
YoY- 10.21%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 55,091 64,824 53,450 41,132 56,233 63,751 47,410 10.49%
PBT 4,976 8,614 5,013 1,505 7,295 7,491 4,469 7.40%
Tax -1,766 -2,419 -1,590 -728 -2,357 -2,149 -1,459 13.53%
NP 3,210 6,195 3,423 777 4,938 5,342 3,010 4.36%
-
NP to SH 3,247 6,194 3,423 777 4,938 5,342 3,010 5.16%
-
Tax Rate 35.49% 28.08% 31.72% 48.37% 32.31% 28.69% 32.65% -
Total Cost 51,881 58,629 50,027 40,355 51,295 58,409 44,400 10.90%
-
Net Worth 194,030 191,954 185,989 183,292 182,448 180,045 176,243 6.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 3,966 - - -
Div Payout % - - - - 80.32% - - -
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 194,030 191,954 185,989 183,292 182,448 180,045 176,243 6.60%
NOSH 197,990 197,891 197,861 199,230 198,313 197,851 198,026 -0.01%
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 5.83% 9.56% 6.40% 1.89% 8.78% 8.38% 6.35% -
ROE 1.67% 3.23% 1.84% 0.42% 2.71% 2.97% 1.71% -
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 27.83 32.76 27.01 20.65 28.36 32.22 23.94 10.52%
EPS 1.64 3.13 1.73 0.39 2.49 2.70 1.52 5.18%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.98 0.97 0.94 0.92 0.92 0.91 0.89 6.61%
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 27.80 32.71 26.97 20.76 28.38 32.17 23.92 10.51%
EPS 1.64 3.13 1.73 0.39 2.49 2.70 1.52 5.18%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9791 0.9687 0.9386 0.925 0.9207 0.9086 0.8894 6.59%
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 1.73 1.22 1.37 1.74 1.34 0.87 1.21 26.83%
P/EPS 29.27 12.78 21.39 92.31 15.26 10.37 19.08 32.91%
EY 3.42 7.83 4.68 1.08 6.55 9.64 5.24 -24.69%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.49 0.41 0.39 0.39 0.41 0.31 0.33 30.05%
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 1.80 1.01 1.41 1.74 1.38 0.96 1.34 21.67%
P/EPS 30.49 10.54 21.97 92.31 15.66 11.48 21.05 27.93%
EY 3.28 9.48 4.55 1.08 6.38 8.71 4.75 -21.82%
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 0.42 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