[KAMDAR] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -11.03%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 214,942 217,300 216,063 214,497 215,639 214,566 208,526 2.03%
PBT 22,949 21,094 20,862 20,108 22,427 21,304 20,760 6.89%
Tax -7,270 -6,965 -6,704 -6,503 -7,094 -6,824 -6,693 5.65%
NP 15,679 14,129 14,158 13,605 15,333 14,480 14,067 7.47%
-
NP to SH 15,716 14,165 14,194 13,641 15,332 14,480 14,067 7.64%
-
Tax Rate 31.68% 33.02% 32.13% 32.34% 31.63% 32.03% 32.24% -
Total Cost 199,263 203,171 201,905 200,892 200,306 200,086 194,459 1.63%
-
Net Worth 199,969 199,969 196,010 194,030 191,954 185,989 183,292 5.96%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 3,966 3,966 3,966 -
Div Payout % - - - - 25.87% 27.39% 28.20% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 199,969 199,969 196,010 194,030 191,954 185,989 183,292 5.96%
NOSH 197,990 197,990 197,990 197,990 197,891 197,861 199,230 -0.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.29% 6.50% 6.55% 6.34% 7.11% 6.75% 6.75% -
ROE 7.86% 7.08% 7.24% 7.03% 7.99% 7.79% 7.67% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 108.56 109.75 109.13 108.34 108.97 108.44 104.67 2.45%
EPS 7.94 7.15 7.17 6.89 7.75 7.32 7.06 8.12%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.01 1.01 0.99 0.98 0.97 0.94 0.92 6.40%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 108.47 109.66 109.03 108.24 108.82 108.28 105.23 2.03%
EPS 7.93 7.15 7.16 6.88 7.74 7.31 7.10 7.62%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.0091 1.0091 0.9891 0.9791 0.9687 0.9386 0.925 5.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.44 0.40 0.43 0.48 0.40 0.37 0.36 -
P/RPS 0.41 0.36 0.39 0.44 0.37 0.34 0.34 13.25%
P/EPS 5.54 5.59 6.00 6.97 5.16 5.06 5.10 5.65%
EY 18.04 17.89 16.67 14.35 19.37 19.78 19.61 -5.39%
DY 0.00 0.00 0.00 0.00 5.00 5.41 5.56 -
P/NAPS 0.44 0.40 0.43 0.49 0.41 0.39 0.39 8.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.57 0.41 0.49 0.50 0.33 0.38 0.36 -
P/RPS 0.53 0.37 0.45 0.46 0.30 0.35 0.34 34.33%
P/EPS 7.18 5.73 6.83 7.26 4.26 5.19 5.10 25.53%
EY 13.93 17.45 14.63 13.78 23.48 19.26 19.61 -20.33%
DY 0.00 0.00 0.00 0.00 6.06 5.26 5.56 -
P/NAPS 0.56 0.41 0.49 0.51 0.34 0.40 0.39 27.19%

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