[KAMDAR] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 32.12%
YoY- 74.83%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 180,094 176,616 178,253 169,979 167,419 168,186 175,326 1.80%
PBT 14,965 13,501 14,166 12,469 10,562 9,893 13,376 7.76%
Tax -5,819 -5,013 -4,975 -4,522 -4,361 -4,361 -7,133 -12.68%
NP 9,146 8,488 9,191 7,947 6,201 5,532 6,243 28.96%
-
NP to SH 9,146 7,723 8,426 7,182 5,436 4,905 5,616 38.38%
-
Tax Rate 38.88% 37.13% 35.12% 36.27% 41.29% 44.08% 53.33% -
Total Cost 170,948 168,128 169,062 162,032 161,218 162,654 169,083 0.73%
-
Net Worth 141,787 143,917 138,586 132,327 135,795 137,197 132,047 4.85%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,041 5,041 5,041 5,041 6,291 6,291 6,291 -13.71%
Div Payout % 55.12% 65.27% 59.83% 70.19% 115.74% 128.26% 112.03% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 141,787 143,917 138,586 132,327 135,795 137,197 132,047 4.85%
NOSH 124,375 126,243 125,988 126,026 125,736 125,869 125,759 -0.73%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.08% 4.81% 5.16% 4.68% 3.70% 3.29% 3.56% -
ROE 6.45% 5.37% 6.08% 5.43% 4.00% 3.58% 4.25% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 144.80 139.90 141.48 134.88 133.15 133.62 139.41 2.55%
EPS 7.35 6.12 6.69 5.70 4.32 3.90 4.47 39.26%
DPS 4.00 4.00 4.00 4.00 5.00 5.00 5.00 -13.81%
NAPS 1.14 1.14 1.10 1.05 1.08 1.09 1.05 5.63%
Adjusted Per Share Value based on latest NOSH - 126,026
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 90.88 89.13 89.95 85.78 84.49 84.87 88.48 1.79%
EPS 4.62 3.90 4.25 3.62 2.74 2.48 2.83 38.60%
DPS 2.54 2.54 2.54 2.54 3.17 3.17 3.17 -13.72%
NAPS 0.7155 0.7263 0.6994 0.6678 0.6853 0.6923 0.6664 4.84%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.46 0.53 0.48 0.56 0.41 0.42 0.40 -
P/RPS 0.32 0.38 0.34 0.42 0.31 0.31 0.29 6.77%
P/EPS 6.26 8.66 7.18 9.83 9.48 10.78 8.96 -21.24%
EY 15.99 11.54 13.93 10.18 10.54 9.28 11.16 27.06%
DY 8.70 7.55 8.33 7.14 12.20 11.90 12.50 -21.44%
P/NAPS 0.40 0.46 0.44 0.53 0.38 0.39 0.38 3.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.43 0.40 0.50 0.50 0.47 0.40 0.42 -
P/RPS 0.30 0.29 0.35 0.37 0.35 0.30 0.30 0.00%
P/EPS 5.85 6.54 7.48 8.77 10.87 10.26 9.41 -27.13%
EY 17.10 15.29 13.38 11.40 9.20 9.74 10.63 37.25%
DY 9.30 10.00 8.00 8.00 10.64 12.50 11.90 -15.14%
P/NAPS 0.38 0.35 0.45 0.48 0.44 0.37 0.40 -3.35%

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