[KAMDAR] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -36.66%
YoY- -30.23%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 215,639 214,566 208,526 206,599 202,241 200,483 196,752 6.29%
PBT 22,427 21,304 20,760 20,739 28,849 28,344 26,978 -11.57%
Tax -7,094 -6,824 -6,693 -6,744 -6,754 -6,861 -6,649 4.40%
NP 15,333 14,480 14,067 13,995 22,095 21,483 20,329 -17.12%
-
NP to SH 15,332 14,480 14,067 13,995 22,095 21,483 20,329 -17.13%
-
Tax Rate 31.63% 32.03% 32.24% 32.52% 23.41% 24.21% 24.65% -
Total Cost 200,306 200,086 194,459 192,604 180,146 179,000 176,423 8.82%
-
Net Worth 191,954 185,989 183,292 182,448 180,045 176,243 175,242 6.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,966 3,966 3,966 3,966 - - - -
Div Payout % 25.87% 27.39% 28.20% 28.34% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 191,954 185,989 183,292 182,448 180,045 176,243 175,242 6.25%
NOSH 197,891 197,861 199,230 198,313 197,851 198,026 201,428 -1.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.11% 6.75% 6.75% 6.77% 10.93% 10.72% 10.33% -
ROE 7.99% 7.79% 7.67% 7.67% 12.27% 12.19% 11.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.97 108.44 104.67 104.18 102.22 101.24 97.68 7.55%
EPS 7.75 7.32 7.06 7.06 11.17 10.85 10.09 -16.11%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.97 0.94 0.92 0.92 0.91 0.89 0.87 7.51%
Adjusted Per Share Value based on latest NOSH - 198,313
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.91 108.37 105.32 104.35 102.15 101.26 99.37 6.29%
EPS 7.74 7.31 7.10 7.07 11.16 10.85 10.27 -17.16%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.9695 0.9394 0.9258 0.9215 0.9094 0.8902 0.8851 6.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.37 0.36 0.38 0.28 0.29 0.34 -
P/RPS 0.37 0.34 0.34 0.36 0.27 0.29 0.35 3.77%
P/EPS 5.16 5.06 5.10 5.38 2.51 2.67 3.37 32.81%
EY 19.37 19.78 19.61 18.57 39.88 37.41 29.68 -24.74%
DY 5.00 5.41 5.56 5.26 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.39 0.41 0.31 0.33 0.39 3.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.33 0.38 0.36 0.39 0.31 0.32 0.32 -
P/RPS 0.30 0.35 0.34 0.37 0.30 0.32 0.33 -6.15%
P/EPS 4.26 5.19 5.10 5.53 2.78 2.95 3.17 21.75%
EY 23.48 19.26 19.61 18.09 36.02 33.90 31.54 -17.84%
DY 6.06 5.26 5.56 5.13 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.39 0.42 0.34 0.36 0.37 -5.47%

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