[KAMDAR] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 11.92%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 204,619 208,809 215,459 218,519 215,499 214,942 217,300 -3.91%
PBT 24,411 22,509 27,403 25,077 22,627 22,949 21,094 10.19%
Tax -7,012 -7,294 -8,352 -8,247 -7,590 -7,270 -6,965 0.44%
NP 17,399 15,215 19,051 16,830 15,037 15,679 14,129 14.84%
-
NP to SH 17,399 15,215 19,051 16,830 15,037 15,716 14,165 14.65%
-
Tax Rate 28.72% 32.40% 30.48% 32.89% 33.54% 31.68% 33.02% -
Total Cost 187,220 193,594 196,408 201,689 200,462 199,263 203,171 -5.29%
-
Net Worth 221,748 211,849 213,829 207,889 203,929 199,969 199,969 7.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 221,748 211,849 213,829 207,889 203,929 199,969 199,969 7.11%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.50% 7.29% 8.84% 7.70% 6.98% 7.29% 6.50% -
ROE 7.85% 7.18% 8.91% 8.10% 7.37% 7.86% 7.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 103.35 105.46 108.82 110.37 108.84 108.56 109.75 -3.91%
EPS 8.79 7.68 9.62 8.50 7.59 7.94 7.15 14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.07 1.08 1.05 1.03 1.01 1.01 7.11%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 103.26 105.37 108.73 110.27 108.75 108.47 109.66 -3.91%
EPS 8.78 7.68 9.61 8.49 7.59 7.93 7.15 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.119 1.0691 1.0791 1.0491 1.0291 1.0091 1.0091 7.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.51 0.51 0.555 0.505 0.59 0.44 0.40 -
P/RPS 0.49 0.48 0.51 0.46 0.54 0.41 0.36 22.74%
P/EPS 5.80 6.64 5.77 5.94 7.77 5.54 5.59 2.48%
EY 17.23 15.07 17.34 16.83 12.87 18.04 17.89 -2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.51 0.48 0.57 0.44 0.40 9.73%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 21/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.52 0.48 0.505 0.535 0.575 0.57 0.41 -
P/RPS 0.50 0.46 0.46 0.48 0.53 0.53 0.37 22.16%
P/EPS 5.92 6.25 5.25 6.29 7.57 7.18 5.73 2.19%
EY 16.90 16.01 19.05 15.89 13.21 13.93 17.45 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.47 0.51 0.56 0.56 0.41 7.95%

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