[KAMDAR] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.11%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 200,483 196,752 193,297 190,790 192,641 185,357 182,417 6.51%
PBT 28,344 26,978 26,642 17,000 17,527 15,515 14,974 53.19%
Tax -6,861 -6,649 -6,583 -6,920 -6,676 -6,319 -6,412 4.62%
NP 21,483 20,329 20,059 10,080 10,851 9,196 8,562 84.96%
-
NP to SH 21,483 20,329 20,059 10,080 10,851 9,196 8,562 84.96%
-
Tax Rate 24.21% 24.65% 24.71% 40.71% 38.09% 40.73% 42.82% -
Total Cost 179,000 176,423 173,238 180,710 181,790 176,161 173,855 1.96%
-
Net Worth 176,243 175,242 172,125 159,352 154,035 1,548 151,685 10.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 176,243 175,242 172,125 159,352 154,035 1,548 151,685 10.55%
NOSH 198,026 201,428 197,845 126,470 126,258 1,279 126,404 34.99%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.72% 10.33% 10.38% 5.28% 5.63% 4.96% 4.69% -
ROE 12.19% 11.60% 11.65% 6.33% 7.04% 594.02% 5.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 101.24 97.68 97.70 150.86 152.58 14,487.68 144.31 -21.09%
EPS 10.85 10.09 10.14 7.97 8.59 718.77 6.77 37.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.87 1.26 1.22 1.21 1.20 -18.10%
Adjusted Per Share Value based on latest NOSH - 126,470
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 101.17 99.29 97.54 96.28 97.21 93.54 92.05 6.51%
EPS 10.84 10.26 10.12 5.09 5.48 4.64 4.32 84.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8894 0.8843 0.8686 0.8042 0.7773 0.0078 0.7655 10.54%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.29 0.34 0.31 0.27 0.25 0.28 0.33 -
P/RPS 0.29 0.35 0.32 0.18 0.16 0.00 0.23 16.76%
P/EPS 2.67 3.37 3.06 3.39 2.91 0.04 4.87 -33.08%
EY 37.41 29.68 32.71 29.52 34.38 2,567.03 20.53 49.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.36 0.21 0.20 0.23 0.28 11.60%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.32 0.32 0.38 0.34 0.27 0.25 0.31 -
P/RPS 0.32 0.33 0.39 0.23 0.18 0.00 0.21 32.52%
P/EPS 2.95 3.17 3.75 4.27 3.14 0.03 4.58 -25.47%
EY 33.90 31.54 26.68 23.44 31.83 2,875.07 21.85 34.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.44 0.27 0.22 0.21 0.26 24.30%

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