[KAMDAR] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1.35%
YoY- 121.06%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 206,599 202,241 200,483 196,752 193,297 190,790 192,641 4.76%
PBT 20,739 28,849 28,344 26,978 26,642 17,000 17,527 11.83%
Tax -6,744 -6,754 -6,861 -6,649 -6,583 -6,920 -6,676 0.67%
NP 13,995 22,095 21,483 20,329 20,059 10,080 10,851 18.43%
-
NP to SH 13,995 22,095 21,483 20,329 20,059 10,080 10,851 18.43%
-
Tax Rate 32.52% 23.41% 24.21% 24.65% 24.71% 40.71% 38.09% -
Total Cost 192,604 180,146 179,000 176,423 173,238 180,710 181,790 3.91%
-
Net Worth 182,448 180,045 176,243 175,242 172,125 159,352 154,035 11.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,966 - - - - - - -
Div Payout % 28.34% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 182,448 180,045 176,243 175,242 172,125 159,352 154,035 11.91%
NOSH 198,313 197,851 198,026 201,428 197,845 126,470 126,258 35.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.77% 10.93% 10.72% 10.33% 10.38% 5.28% 5.63% -
ROE 7.67% 12.27% 12.19% 11.60% 11.65% 6.33% 7.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.18 102.22 101.24 97.68 97.70 150.86 152.58 -22.40%
EPS 7.06 11.17 10.85 10.09 10.14 7.97 8.59 -12.22%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.89 0.87 0.87 1.26 1.22 -17.10%
Adjusted Per Share Value based on latest NOSH - 201,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.26 102.06 101.17 99.29 97.54 96.28 97.21 4.76%
EPS 7.06 11.15 10.84 10.26 10.12 5.09 5.48 18.34%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9207 0.9086 0.8894 0.8843 0.8686 0.8042 0.7773 11.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.38 0.28 0.29 0.34 0.31 0.27 0.25 -
P/RPS 0.36 0.27 0.29 0.35 0.32 0.18 0.16 71.45%
P/EPS 5.38 2.51 2.67 3.37 3.06 3.39 2.91 50.46%
EY 18.57 39.88 37.41 29.68 32.71 29.52 34.38 -33.60%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.33 0.39 0.36 0.21 0.20 61.16%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.39 0.31 0.32 0.32 0.38 0.34 0.27 -
P/RPS 0.37 0.30 0.32 0.33 0.39 0.23 0.18 61.45%
P/EPS 5.53 2.78 2.95 3.17 3.75 4.27 3.14 45.68%
EY 18.09 36.02 33.90 31.54 26.68 23.44 31.83 -31.31%
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 0.36 0.37 0.44 0.27 0.22 53.71%

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