[KAMDAR] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.05%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 215,499 214,942 217,300 216,063 214,497 215,639 214,566 0.28%
PBT 22,627 22,949 21,094 20,862 20,108 22,427 21,304 4.07%
Tax -7,590 -7,270 -6,965 -6,704 -6,503 -7,094 -6,824 7.31%
NP 15,037 15,679 14,129 14,158 13,605 15,333 14,480 2.53%
-
NP to SH 15,037 15,716 14,165 14,194 13,641 15,332 14,480 2.53%
-
Tax Rate 33.54% 31.68% 33.02% 32.13% 32.34% 31.63% 32.03% -
Total Cost 200,462 199,263 203,171 201,905 200,892 200,306 200,086 0.12%
-
Net Worth 203,929 199,969 199,969 196,010 194,030 191,954 185,989 6.30%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 3,966 3,966 -
Div Payout % - - - - - 25.87% 27.39% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 203,929 199,969 199,969 196,010 194,030 191,954 185,989 6.30%
NOSH 197,990 197,990 197,990 197,990 197,990 197,891 197,861 0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.98% 7.29% 6.50% 6.55% 6.34% 7.11% 6.75% -
ROE 7.37% 7.86% 7.08% 7.24% 7.03% 7.99% 7.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 108.84 108.56 109.75 109.13 108.34 108.97 108.44 0.24%
EPS 7.59 7.94 7.15 7.17 6.89 7.75 7.32 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.03 1.01 1.01 0.99 0.98 0.97 0.94 6.25%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 108.75 108.47 109.66 109.03 108.24 108.82 108.28 0.28%
EPS 7.59 7.93 7.15 7.16 6.88 7.74 7.31 2.52%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.0291 1.0091 1.0091 0.9891 0.9791 0.9687 0.9386 6.29%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.59 0.44 0.40 0.43 0.48 0.40 0.37 -
P/RPS 0.54 0.41 0.36 0.39 0.44 0.37 0.34 35.93%
P/EPS 7.77 5.54 5.59 6.00 6.97 5.16 5.06 32.92%
EY 12.87 18.04 17.89 16.67 14.35 19.37 19.78 -24.81%
DY 0.00 0.00 0.00 0.00 0.00 5.00 5.41 -
P/NAPS 0.57 0.44 0.40 0.43 0.49 0.41 0.39 28.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.575 0.57 0.41 0.49 0.50 0.33 0.38 -
P/RPS 0.53 0.53 0.37 0.45 0.46 0.30 0.35 31.70%
P/EPS 7.57 7.18 5.73 6.83 7.26 4.26 5.19 28.46%
EY 13.21 13.93 17.45 14.63 13.78 23.48 19.26 -22.13%
DY 0.00 0.00 0.00 0.00 0.00 6.06 5.26 -
P/NAPS 0.56 0.56 0.41 0.49 0.51 0.34 0.40 25.01%

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