[KAMDAR] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 32.87%
YoY- 301.05%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 168,186 175,326 176,701 178,601 178,865 183,090 133,665 16.50%
PBT 9,893 13,376 11,967 13,987 12,451 11,825 7,036 25.42%
Tax -4,361 -7,133 -7,232 -7,220 -7,830 -8,288 -7,122 -27.82%
NP 5,532 6,243 4,735 6,767 4,621 3,537 -86 -
-
NP to SH 4,905 5,616 4,108 6,140 4,621 3,537 -86 -
-
Tax Rate 44.08% 53.33% 60.43% 51.62% 62.89% 70.09% 101.22% -
Total Cost 162,654 169,083 171,966 171,834 174,244 179,553 133,751 13.89%
-
Net Worth 137,197 132,047 127,085 134,719 125,892 130,830 127,591 4.94%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,291 6,291 6,291 - - - - -
Div Payout % 128.26% 112.03% 153.15% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 137,197 132,047 127,085 134,719 125,892 130,830 127,591 4.94%
NOSH 125,869 125,759 125,827 125,906 125,892 125,798 126,328 -0.24%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.29% 3.56% 2.68% 3.79% 2.58% 1.93% -0.06% -
ROE 3.58% 4.25% 3.23% 4.56% 3.67% 2.70% -0.07% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 133.62 139.41 140.43 141.85 142.08 145.54 105.81 16.78%
EPS 3.90 4.47 3.26 4.88 3.67 2.81 -0.07 -
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.01 1.07 1.00 1.04 1.01 5.19%
Adjusted Per Share Value based on latest NOSH - 125,906
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 84.87 88.48 89.17 90.13 90.26 92.39 67.45 16.50%
EPS 2.48 2.83 2.07 3.10 2.33 1.78 -0.04 -
DPS 3.17 3.17 3.17 0.00 0.00 0.00 0.00 -
NAPS 0.6923 0.6664 0.6413 0.6798 0.6353 0.6602 0.6439 4.93%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.42 0.40 0.52 0.99 1.25 1.16 1.23 -
P/RPS 0.31 0.29 0.37 0.70 0.88 0.80 1.16 -58.41%
P/EPS 10.78 8.96 15.93 20.30 34.05 41.26 -1,806.79 -
EY 9.28 11.16 6.28 4.93 2.94 2.42 -0.06 -
DY 11.90 12.50 9.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.51 0.93 1.25 1.12 1.22 -53.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 02/09/05 -
Price 0.40 0.42 0.43 0.66 1.08 1.22 1.19 -
P/RPS 0.30 0.30 0.31 0.47 0.76 0.84 1.12 -58.34%
P/EPS 10.26 9.41 13.17 13.53 29.42 43.39 -1,748.03 -
EY 9.74 10.63 7.59 7.39 3.40 2.30 -0.06 -
DY 12.50 11.90 11.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.43 0.62 1.08 1.17 1.18 -53.74%

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