[KAMDAR] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.4%
YoY- 0.55%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 193,297 190,790 192,641 185,357 182,417 187,285 179,765 4.94%
PBT 26,642 17,000 17,527 15,515 14,974 16,745 17,127 34.14%
Tax -6,583 -6,920 -6,676 -6,319 -6,412 -6,369 -5,877 7.83%
NP 20,059 10,080 10,851 9,196 8,562 10,376 11,250 46.88%
-
NP to SH 20,059 10,080 10,851 9,196 8,562 10,376 11,250 46.88%
-
Tax Rate 24.71% 40.71% 38.09% 40.73% 42.82% 38.04% 34.31% -
Total Cost 173,238 180,710 181,790 176,161 173,855 176,909 168,515 1.85%
-
Net Worth 172,125 159,352 154,035 1,548 151,685 148,880 143,212 13.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 172,125 159,352 154,035 1,548 151,685 148,880 143,212 13.00%
NOSH 197,845 126,470 126,258 1,279 126,404 126,169 125,625 35.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.38% 5.28% 5.63% 4.96% 4.69% 5.54% 6.26% -
ROE 11.65% 6.33% 7.04% 594.02% 5.64% 6.97% 7.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.70 150.86 152.58 14,487.68 144.31 148.44 143.10 -22.41%
EPS 10.14 7.97 8.59 718.77 6.77 8.22 8.96 8.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.26 1.22 1.21 1.20 1.18 1.14 -16.44%
Adjusted Per Share Value based on latest NOSH - 1,279
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.54 96.28 97.21 93.54 92.05 94.51 90.72 4.93%
EPS 10.12 5.09 5.48 4.64 4.32 5.24 5.68 46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8686 0.8042 0.7773 0.0078 0.7655 0.7513 0.7227 13.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.27 0.25 0.28 0.33 0.30 0.29 -
P/RPS 0.32 0.18 0.16 0.00 0.23 0.20 0.20 36.68%
P/EPS 3.06 3.39 2.91 0.04 4.87 3.65 3.24 -3.72%
EY 32.71 29.52 34.38 2,567.03 20.53 27.41 30.88 3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.21 0.20 0.23 0.28 0.25 0.25 27.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.38 0.34 0.27 0.25 0.31 0.24 0.33 -
P/RPS 0.39 0.23 0.18 0.00 0.21 0.16 0.23 42.06%
P/EPS 3.75 4.27 3.14 0.03 4.58 2.92 3.69 1.07%
EY 26.68 23.44 31.83 2,875.07 21.85 34.27 27.14 -1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.22 0.21 0.26 0.20 0.29 31.93%

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