[KAMDAR] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -20.14%
YoY- -3.19%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 198,157 199,259 204,619 208,809 215,459 218,519 215,499 -5.45%
PBT 19,519 22,378 24,411 22,509 27,403 25,077 22,627 -9.40%
Tax -6,050 -6,443 -7,012 -7,294 -8,352 -8,247 -7,590 -14.06%
NP 13,469 15,935 17,399 15,215 19,051 16,830 15,037 -7.09%
-
NP to SH 13,469 15,935 17,399 15,215 19,051 16,830 15,037 -7.09%
-
Tax Rate 31.00% 28.79% 28.72% 32.40% 30.48% 32.89% 33.54% -
Total Cost 184,688 183,324 187,220 193,594 196,408 201,689 200,462 -5.33%
-
Net Worth 225,708 221,748 221,748 211,849 213,829 207,889 203,929 7.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 225,708 221,748 221,748 211,849 213,829 207,889 203,929 7.01%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.80% 8.00% 8.50% 7.29% 8.84% 7.70% 6.98% -
ROE 5.97% 7.19% 7.85% 7.18% 8.91% 8.10% 7.37% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 100.08 100.64 103.35 105.46 108.82 110.37 108.84 -5.45%
EPS 6.80 8.05 8.79 7.68 9.62 8.50 7.59 -7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 1.12 1.07 1.08 1.05 1.03 7.01%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 100.00 100.55 103.26 105.37 108.73 110.27 108.75 -5.45%
EPS 6.80 8.04 8.78 7.68 9.61 8.49 7.59 -7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.139 1.119 1.119 1.0691 1.0791 1.0491 1.0291 7.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.785 0.51 0.51 0.51 0.555 0.505 0.59 -
P/RPS 0.78 0.51 0.49 0.48 0.51 0.46 0.54 27.86%
P/EPS 11.54 6.34 5.80 6.64 5.77 5.94 7.77 30.26%
EY 8.67 15.78 17.23 15.07 17.34 16.83 12.87 -23.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.46 0.48 0.51 0.48 0.57 13.62%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 28/02/14 21/11/13 21/08/13 31/05/13 28/02/13 -
Price 0.625 0.56 0.52 0.48 0.505 0.535 0.575 -
P/RPS 0.62 0.56 0.50 0.46 0.46 0.48 0.53 11.05%
P/EPS 9.19 6.96 5.92 6.25 5.25 6.29 7.57 13.84%
EY 10.88 14.37 16.90 16.01 19.05 15.89 13.21 -12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.46 0.45 0.47 0.51 0.56 -1.19%

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