[KAMDAR] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 163.48%
YoY- 62.16%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 194,690 194,770 189,164 173,230 158,858 138,410 132,112 6.66%
PBT 24,560 15,008 13,036 11,906 8,502 3,396 -3,856 -
Tax -7,084 -5,560 -4,636 -4,476 -3,920 -3,392 -3,194 14.18%
NP 17,476 9,448 8,400 7,430 4,582 4 -7,050 -
-
NP to SH 17,476 9,448 8,400 7,430 4,582 4 -7,050 -
-
Tax Rate 28.84% 37.05% 35.56% 37.59% 46.11% 99.88% - -
Total Cost 177,214 185,322 180,764 165,800 154,276 138,406 139,162 4.10%
-
Net Worth 213,829 199,969 186,226 175,869 154,421 141,787 132,187 8.33%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 10,071 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 213,829 199,969 186,226 175,869 154,421 141,787 132,187 8.33%
NOSH 197,990 197,990 198,113 197,606 126,574 124,375 125,892 7.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.98% 4.85% 4.44% 4.29% 2.88% 0.00% -5.34% -
ROE 8.17% 4.72% 4.51% 4.22% 2.97% 0.00% -5.33% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 98.33 98.37 95.48 87.66 125.51 111.28 104.94 -1.07%
EPS 8.82 4.78 4.24 3.76 3.62 0.00 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 1.08 1.01 0.94 0.89 1.22 1.14 1.05 0.47%
Adjusted Per Share Value based on latest NOSH - 198,026
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 98.25 98.29 95.46 87.42 80.17 69.85 66.67 6.66%
EPS 8.82 4.77 4.24 3.75 2.31 0.00 -3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.08 -
NAPS 1.0791 1.0091 0.9398 0.8875 0.7793 0.7155 0.6671 8.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.555 0.40 0.37 0.29 0.25 0.29 0.56 -
P/RPS 0.56 0.41 0.39 0.33 0.20 0.26 0.53 0.92%
P/EPS 6.29 8.38 8.73 7.71 6.91 9,017.19 -10.00 -
EY 15.90 11.93 11.46 12.97 14.48 0.01 -10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.29 -
P/NAPS 0.51 0.40 0.39 0.33 0.20 0.25 0.53 -0.63%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.505 0.41 0.38 0.32 0.27 0.33 0.50 -
P/RPS 0.51 0.42 0.40 0.37 0.22 0.30 0.48 1.01%
P/EPS 5.72 8.59 8.96 8.51 7.46 10,260.94 -8.93 -
EY 17.48 11.64 11.16 11.75 13.41 0.01 -11.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
P/NAPS 0.47 0.41 0.40 0.36 0.22 0.29 0.48 -0.34%

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