[KAMDAR] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 18.0%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 196,752 193,297 190,790 192,641 185,357 182,417 187,285 3.34%
PBT 26,978 26,642 17,000 17,527 15,515 14,974 16,745 37.47%
Tax -6,649 -6,583 -6,920 -6,676 -6,319 -6,412 -6,369 2.91%
NP 20,329 20,059 10,080 10,851 9,196 8,562 10,376 56.63%
-
NP to SH 20,329 20,059 10,080 10,851 9,196 8,562 10,376 56.63%
-
Tax Rate 24.65% 24.71% 40.71% 38.09% 40.73% 42.82% 38.04% -
Total Cost 176,423 173,238 180,710 181,790 176,161 173,855 176,909 -0.18%
-
Net Worth 175,242 172,125 159,352 154,035 1,548 151,685 148,880 11.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 175,242 172,125 159,352 154,035 1,548 151,685 148,880 11.49%
NOSH 201,428 197,845 126,470 126,258 1,279 126,404 126,169 36.63%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.33% 10.38% 5.28% 5.63% 4.96% 4.69% 5.54% -
ROE 11.60% 11.65% 6.33% 7.04% 594.02% 5.64% 6.97% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 97.68 97.70 150.86 152.58 14,487.68 144.31 148.44 -24.36%
EPS 10.09 10.14 7.97 8.59 718.77 6.77 8.22 14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 1.26 1.22 1.21 1.20 1.18 -18.40%
Adjusted Per Share Value based on latest NOSH - 126,258
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.37 97.63 96.36 97.30 93.62 92.13 94.59 3.34%
EPS 10.27 10.13 5.09 5.48 4.64 4.32 5.24 56.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8851 0.8694 0.8049 0.778 0.0078 0.7661 0.752 11.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.34 0.31 0.27 0.25 0.28 0.33 0.30 -
P/RPS 0.35 0.32 0.18 0.16 0.00 0.23 0.20 45.26%
P/EPS 3.37 3.06 3.39 2.91 0.04 4.87 3.65 -5.18%
EY 29.68 32.71 29.52 34.38 2,567.03 20.53 27.41 5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.21 0.20 0.23 0.28 0.25 34.54%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.32 0.38 0.34 0.27 0.25 0.31 0.24 -
P/RPS 0.33 0.39 0.23 0.18 0.00 0.21 0.16 62.10%
P/EPS 3.17 3.75 4.27 3.14 0.03 4.58 2.92 5.63%
EY 31.54 26.68 23.44 31.83 2,875.07 21.85 34.27 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.27 0.22 0.21 0.26 0.20 50.75%

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