[KAMDAR] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.32%
YoY- 10.23%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 208,809 215,459 218,519 215,499 214,942 217,300 216,063 -2.24%
PBT 22,509 27,403 25,077 22,627 22,949 21,094 20,862 5.19%
Tax -7,294 -8,352 -8,247 -7,590 -7,270 -6,965 -6,704 5.77%
NP 15,215 19,051 16,830 15,037 15,679 14,129 14,158 4.91%
-
NP to SH 15,215 19,051 16,830 15,037 15,716 14,165 14,194 4.73%
-
Tax Rate 32.40% 30.48% 32.89% 33.54% 31.68% 33.02% 32.13% -
Total Cost 193,594 196,408 201,689 200,462 199,263 203,171 201,905 -2.76%
-
Net Worth 211,849 213,829 207,889 203,929 199,969 199,969 196,010 5.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 211,849 213,829 207,889 203,929 199,969 199,969 196,010 5.31%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.29% 8.84% 7.70% 6.98% 7.29% 6.50% 6.55% -
ROE 7.18% 8.91% 8.10% 7.37% 7.86% 7.08% 7.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 105.46 108.82 110.37 108.84 108.56 109.75 109.13 -2.25%
EPS 7.68 9.62 8.50 7.59 7.94 7.15 7.17 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.05 1.03 1.01 1.01 0.99 5.31%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 105.37 108.73 110.27 108.75 108.47 109.66 109.03 -2.24%
EPS 7.68 9.61 8.49 7.59 7.93 7.15 7.16 4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0691 1.0791 1.0491 1.0291 1.0091 1.0091 0.9891 5.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.555 0.505 0.59 0.44 0.40 0.43 -
P/RPS 0.48 0.51 0.46 0.54 0.41 0.36 0.39 14.83%
P/EPS 6.64 5.77 5.94 7.77 5.54 5.59 6.00 6.98%
EY 15.07 17.34 16.83 12.87 18.04 17.89 16.67 -6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.48 0.57 0.44 0.40 0.43 7.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 21/08/13 31/05/13 28/02/13 30/11/12 30/08/12 29/05/12 -
Price 0.48 0.505 0.535 0.575 0.57 0.41 0.49 -
P/RPS 0.46 0.46 0.48 0.53 0.53 0.37 0.45 1.47%
P/EPS 6.25 5.25 6.29 7.57 7.18 5.73 6.83 -5.73%
EY 16.01 19.05 15.89 13.21 13.93 17.45 14.63 6.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.51 0.56 0.56 0.41 0.49 -5.51%

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