[KAMDAR] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 77.59%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 176,014 181,766 194,690 194,770 189,164 173,230 158,858 1.72%
PBT 18,190 14,776 24,560 15,008 13,036 11,906 8,502 13.50%
Tax -5,424 -5,160 -7,084 -5,560 -4,636 -4,476 -3,920 5.55%
NP 12,766 9,616 17,476 9,448 8,400 7,430 4,582 18.61%
-
NP to SH 12,766 9,616 17,476 9,448 8,400 7,430 4,582 18.61%
-
Tax Rate 29.82% 34.92% 28.84% 37.05% 35.56% 37.59% 46.11% -
Total Cost 163,248 172,150 177,214 185,322 180,764 165,800 154,276 0.94%
-
Net Worth 227,688 225,708 213,829 199,969 186,226 175,869 154,421 6.68%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 227,688 225,708 213,829 199,969 186,226 175,869 154,421 6.68%
NOSH 197,990 197,990 197,990 197,990 198,113 197,606 126,574 7.73%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.25% 5.29% 8.98% 4.85% 4.44% 4.29% 2.88% -
ROE 5.61% 4.26% 8.17% 4.72% 4.51% 4.22% 2.97% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 88.90 91.81 98.33 98.37 95.48 87.66 125.51 -5.58%
EPS 6.44 4.86 8.82 4.78 4.24 3.76 3.62 10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.08 1.01 0.94 0.89 1.22 -0.97%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 88.82 91.73 98.25 98.29 95.46 87.42 80.17 1.72%
EPS 6.44 4.85 8.82 4.77 4.24 3.75 2.31 18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.149 1.139 1.0791 1.0091 0.9398 0.8875 0.7793 6.68%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.45 0.785 0.555 0.40 0.37 0.29 0.25 -
P/RPS 0.51 0.86 0.56 0.41 0.39 0.33 0.20 16.87%
P/EPS 6.98 16.16 6.29 8.38 8.73 7.71 6.91 0.16%
EY 14.33 6.19 15.90 11.93 11.46 12.97 14.48 -0.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.69 0.51 0.40 0.39 0.33 0.20 11.76%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 21/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 0.415 0.625 0.505 0.41 0.38 0.32 0.27 -
P/RPS 0.47 0.68 0.51 0.42 0.40 0.37 0.22 13.48%
P/EPS 6.44 12.87 5.72 8.59 8.96 8.51 7.46 -2.41%
EY 15.54 7.77 17.48 11.64 11.16 11.75 13.41 2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.55 0.47 0.41 0.40 0.36 0.22 8.55%

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