[KAMDAR] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 62.53%
YoY- 29.0%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 204,214 213,134 212,541 200,488 188,562 177,398 163,173 3.80%
PBT 23,806 23,964 20,176 17,925 14,982 12,281 7,956 20.02%
Tax -6,944 -7,338 -6,316 -5,849 -5,621 -4,944 -4,156 8.92%
NP 16,862 16,625 13,860 12,076 9,361 7,337 3,800 28.16%
-
NP to SH 16,862 16,625 13,789 12,076 9,361 7,337 3,800 28.16%
-
Tax Rate 29.17% 30.62% 31.30% 32.63% 37.52% 40.26% 52.24% -
Total Cost 187,352 196,509 198,681 188,412 179,201 170,061 159,373 2.72%
-
Net Worth 211,849 199,969 192,178 180,347 159,108 148,934 138,716 7.30%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 6,725 -
Div Payout % - - - - - - 176.99% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 211,849 199,969 192,178 180,347 159,108 148,934 138,716 7.30%
NOSH 197,990 197,990 198,122 198,183 126,276 126,215 126,106 7.80%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.26% 7.80% 6.52% 6.02% 4.96% 4.14% 2.33% -
ROE 7.96% 8.31% 7.18% 6.70% 5.88% 4.93% 2.74% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 103.14 107.65 107.28 101.16 149.32 140.55 129.39 -3.70%
EPS 8.52 8.40 6.96 6.09 7.41 5.81 3.01 18.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.33 -
NAPS 1.07 1.01 0.97 0.91 1.26 1.18 1.10 -0.45%
Adjusted Per Share Value based on latest NOSH - 197,851
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 103.05 107.56 107.26 101.17 95.16 89.52 82.34 3.80%
EPS 8.51 8.39 6.96 6.09 4.72 3.70 1.92 28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
NAPS 1.0691 1.0091 0.9698 0.9101 0.8029 0.7516 0.70 7.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.51 0.44 0.40 0.28 0.27 0.30 0.48 -
P/RPS 0.49 0.41 0.37 0.28 0.18 0.21 0.37 4.78%
P/EPS 5.99 5.24 5.75 4.60 3.64 5.16 15.93 -15.02%
EY 16.70 19.08 17.40 21.76 27.46 19.38 6.28 17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 0.48 0.44 0.41 0.31 0.21 0.25 0.44 1.45%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.48 0.57 0.33 0.31 0.34 0.24 0.50 -
P/RPS 0.47 0.53 0.31 0.31 0.23 0.17 0.39 3.15%
P/EPS 5.64 6.79 4.74 5.09 4.59 4.13 16.59 -16.44%
EY 17.74 14.73 21.09 19.66 21.80 24.22 6.03 19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.67 -
P/NAPS 0.45 0.56 0.34 0.34 0.27 0.20 0.45 0.00%

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