[KAMDAR] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -32.44%
YoY- -40.2%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 180,810 186,886 183,686 190,957 198,157 199,259 204,619 -7.93%
PBT 13,028 10,975 11,321 14,149 19,519 22,378 24,411 -34.28%
Tax -4,617 -4,335 -4,485 -5,050 -6,050 -6,443 -7,012 -24.37%
NP 8,411 6,640 6,836 9,099 13,469 15,935 17,399 -38.48%
-
NP to SH 8,411 6,640 6,836 9,099 13,469 15,935 17,399 -38.48%
-
Tax Rate 35.44% 39.50% 39.62% 35.69% 31.00% 28.79% 28.72% -
Total Cost 172,399 180,246 176,850 181,858 184,688 183,324 187,220 -5.36%
-
Net Worth 227,688 221,748 219,768 217,789 225,708 221,748 221,748 1.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 227,688 221,748 219,768 217,789 225,708 221,748 221,748 1.78%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.65% 3.55% 3.72% 4.76% 6.80% 8.00% 8.50% -
ROE 3.69% 2.99% 3.11% 4.18% 5.97% 7.19% 7.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 91.32 94.39 92.78 96.45 100.08 100.64 103.35 -7.93%
EPS 4.25 3.35 3.45 4.60 6.80 8.05 8.79 -38.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.11 1.10 1.14 1.12 1.12 1.78%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 91.24 94.31 92.69 96.36 100.00 100.55 103.26 -7.94%
EPS 4.24 3.35 3.45 4.59 6.80 8.04 8.78 -38.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.149 1.119 1.109 1.099 1.139 1.119 1.119 1.78%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.45 0.48 0.65 0.625 0.785 0.51 0.51 -
P/RPS 0.49 0.51 0.70 0.65 0.78 0.51 0.49 0.00%
P/EPS 10.59 14.31 18.83 13.60 11.54 6.34 5.80 49.55%
EY 9.44 6.99 5.31 7.35 8.67 15.78 17.23 -33.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.59 0.57 0.69 0.46 0.46 -10.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 23/05/14 28/02/14 -
Price 0.415 0.455 0.48 0.60 0.625 0.56 0.52 -
P/RPS 0.45 0.48 0.52 0.62 0.62 0.56 0.50 -6.80%
P/EPS 9.77 13.57 13.90 13.06 9.19 6.96 5.92 39.78%
EY 10.24 7.37 7.19 7.66 10.88 14.37 16.90 -28.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.43 0.55 0.55 0.50 0.46 -15.11%

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