[KAMDAR] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 0.51%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 214,497 215,639 214,566 208,526 206,599 202,241 200,483 4.59%
PBT 20,108 22,427 21,304 20,760 20,739 28,849 28,344 -20.40%
Tax -6,503 -7,094 -6,824 -6,693 -6,744 -6,754 -6,861 -3.50%
NP 13,605 15,333 14,480 14,067 13,995 22,095 21,483 -26.19%
-
NP to SH 13,641 15,332 14,480 14,067 13,995 22,095 21,483 -26.06%
-
Tax Rate 32.34% 31.63% 32.03% 32.24% 32.52% 23.41% 24.21% -
Total Cost 200,892 200,306 200,086 194,459 192,604 180,146 179,000 7.97%
-
Net Worth 194,030 191,954 185,989 183,292 182,448 180,045 176,243 6.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 3,966 3,966 3,966 3,966 - - -
Div Payout % - 25.87% 27.39% 28.20% 28.34% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 194,030 191,954 185,989 183,292 182,448 180,045 176,243 6.60%
NOSH 197,990 197,891 197,861 199,230 198,313 197,851 198,026 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.34% 7.11% 6.75% 6.75% 6.77% 10.93% 10.72% -
ROE 7.03% 7.99% 7.79% 7.67% 7.67% 12.27% 12.19% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 108.34 108.97 108.44 104.67 104.18 102.22 101.24 4.60%
EPS 6.89 7.75 7.32 7.06 7.06 11.17 10.85 -26.05%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.98 0.97 0.94 0.92 0.92 0.91 0.89 6.61%
Adjusted Per Share Value based on latest NOSH - 199,230
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 108.24 108.82 108.28 105.23 104.26 102.06 101.17 4.59%
EPS 6.88 7.74 7.31 7.10 7.06 11.15 10.84 -26.08%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.9791 0.9687 0.9386 0.925 0.9207 0.9086 0.8894 6.59%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.40 0.37 0.36 0.38 0.28 0.29 -
P/RPS 0.44 0.37 0.34 0.34 0.36 0.27 0.29 31.93%
P/EPS 6.97 5.16 5.06 5.10 5.38 2.51 2.67 89.25%
EY 14.35 19.37 19.78 19.61 18.57 39.88 37.41 -47.11%
DY 0.00 5.00 5.41 5.56 5.26 0.00 0.00 -
P/NAPS 0.49 0.41 0.39 0.39 0.41 0.31 0.33 30.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.50 0.33 0.38 0.36 0.39 0.31 0.32 -
P/RPS 0.46 0.30 0.35 0.34 0.37 0.30 0.32 27.28%
P/EPS 7.26 4.26 5.19 5.10 5.53 2.78 2.95 81.98%
EY 13.78 23.48 19.26 19.61 18.09 36.02 33.90 -45.03%
DY 0.00 6.06 5.26 5.56 5.13 0.00 0.00 -
P/NAPS 0.51 0.34 0.40 0.39 0.42 0.34 0.36 26.05%

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