[KAMDAR] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -12.66%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 178,253 169,979 167,419 168,186 175,326 176,701 178,601 -0.12%
PBT 14,166 12,469 10,562 9,893 13,376 11,967 13,987 0.85%
Tax -4,975 -4,522 -4,361 -4,361 -7,133 -7,232 -7,220 -21.96%
NP 9,191 7,947 6,201 5,532 6,243 4,735 6,767 22.62%
-
NP to SH 8,426 7,182 5,436 4,905 5,616 4,108 6,140 23.46%
-
Tax Rate 35.12% 36.27% 41.29% 44.08% 53.33% 60.43% 51.62% -
Total Cost 169,062 162,032 161,218 162,654 169,083 171,966 171,834 -1.07%
-
Net Worth 138,586 132,327 135,795 137,197 132,047 127,085 134,719 1.90%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,041 5,041 6,291 6,291 6,291 6,291 - -
Div Payout % 59.83% 70.19% 115.74% 128.26% 112.03% 153.15% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 138,586 132,327 135,795 137,197 132,047 127,085 134,719 1.90%
NOSH 125,988 126,026 125,736 125,869 125,759 125,827 125,906 0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.16% 4.68% 3.70% 3.29% 3.56% 2.68% 3.79% -
ROE 6.08% 5.43% 4.00% 3.58% 4.25% 3.23% 4.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 141.48 134.88 133.15 133.62 139.41 140.43 141.85 -0.17%
EPS 6.69 5.70 4.32 3.90 4.47 3.26 4.88 23.38%
DPS 4.00 4.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.10 1.05 1.08 1.09 1.05 1.01 1.07 1.85%
Adjusted Per Share Value based on latest NOSH - 125,869
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.95 85.78 84.49 84.87 88.48 89.17 90.13 -0.13%
EPS 4.25 3.62 2.74 2.48 2.83 2.07 3.10 23.38%
DPS 2.54 2.54 3.17 3.17 3.17 3.17 0.00 -
NAPS 0.6994 0.6678 0.6853 0.6923 0.6664 0.6413 0.6798 1.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.48 0.56 0.41 0.42 0.40 0.52 0.99 -
P/RPS 0.34 0.42 0.31 0.31 0.29 0.37 0.70 -38.18%
P/EPS 7.18 9.83 9.48 10.78 8.96 15.93 20.30 -49.95%
EY 13.93 10.18 10.54 9.28 11.16 6.28 4.93 99.73%
DY 8.33 7.14 12.20 11.90 12.50 9.62 0.00 -
P/NAPS 0.44 0.53 0.38 0.39 0.38 0.51 0.93 -39.25%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 30/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.50 0.50 0.47 0.40 0.42 0.43 0.66 -
P/RPS 0.35 0.37 0.35 0.30 0.30 0.31 0.47 -17.82%
P/EPS 7.48 8.77 10.87 10.26 9.41 13.17 13.53 -32.61%
EY 13.38 11.40 9.20 9.74 10.63 7.59 7.39 48.49%
DY 8.00 8.00 10.64 12.50 11.90 11.63 0.00 -
P/NAPS 0.45 0.48 0.44 0.37 0.40 0.43 0.62 -19.22%

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