[KAMDAR] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 163.33%
YoY- 114450.0%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 194,770 189,164 173,230 158,858 138,410 132,112 128,526 7.16%
PBT 15,008 13,036 11,906 8,502 3,396 -3,856 -9,008 -
Tax -5,560 -4,636 -4,476 -3,920 -3,392 -3,194 -2,596 13.52%
NP 9,448 8,400 7,430 4,582 4 -7,050 -11,604 -
-
NP to SH 9,448 8,400 7,430 4,582 4 -7,050 -11,604 -
-
Tax Rate 37.05% 35.56% 37.59% 46.11% 99.88% - - -
Total Cost 185,322 180,764 165,800 154,276 138,406 139,162 140,130 4.76%
-
Net Worth 199,969 186,226 175,869 154,421 141,787 132,187 127,391 7.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 10,071 12,613 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 199,969 186,226 175,869 154,421 141,787 132,187 127,391 7.79%
NOSH 197,990 198,113 197,606 126,574 124,375 125,892 126,130 7.79%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.85% 4.44% 4.29% 2.88% 0.00% -5.34% -9.03% -
ROE 4.72% 4.51% 4.22% 2.97% 0.00% -5.33% -9.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 98.37 95.48 87.66 125.51 111.28 104.94 101.90 -0.58%
EPS 4.78 4.24 3.76 3.62 0.00 -5.60 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 8.00 10.00 -
NAPS 1.01 0.94 0.89 1.22 1.14 1.05 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 126,258
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 98.37 95.54 87.49 80.24 69.91 66.73 64.92 7.16%
EPS 4.78 4.24 3.75 2.31 0.00 -3.56 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 5.09 6.37 -
NAPS 1.01 0.9406 0.8883 0.7799 0.7161 0.6676 0.6434 7.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.40 0.37 0.29 0.25 0.29 0.56 0.52 -
P/RPS 0.41 0.39 0.33 0.20 0.26 0.53 0.51 -3.56%
P/EPS 8.38 8.73 7.71 6.91 9,017.19 -10.00 -5.65 -
EY 11.93 11.46 12.97 14.48 0.01 -10.00 -17.69 -
DY 0.00 0.00 0.00 0.00 0.00 14.29 19.23 -
P/NAPS 0.40 0.39 0.33 0.20 0.25 0.53 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.41 0.38 0.32 0.27 0.33 0.50 0.43 -
P/RPS 0.42 0.40 0.37 0.22 0.30 0.48 0.42 0.00%
P/EPS 8.59 8.96 8.51 7.46 10,260.94 -8.93 -4.67 -
EY 11.64 11.16 11.75 13.41 0.01 -11.20 -21.40 -
DY 0.00 0.00 0.00 0.00 0.00 16.00 23.26 -
P/NAPS 0.41 0.40 0.36 0.22 0.29 0.48 0.43 -0.78%

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