[KAMDAR] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.51%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 162,770 169,052 185,998 204,214 213,134 212,541 200,488 -3.41%
PBT 4,786 9,808 10,124 23,806 23,964 20,176 17,925 -19.73%
Tax -3,308 -4,769 -4,328 -6,944 -7,338 -6,316 -5,849 -9.05%
NP 1,478 5,038 5,796 16,862 16,625 13,860 12,076 -29.51%
-
NP to SH 1,478 5,038 5,796 16,862 16,625 13,789 12,076 -29.51%
-
Tax Rate 69.12% 48.62% 42.75% 29.17% 30.62% 31.30% 32.63% -
Total Cost 161,292 164,013 180,202 187,352 196,509 198,681 188,412 -2.55%
-
Net Worth 217,789 221,748 217,789 211,849 199,969 192,178 180,347 3.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 217,789 221,748 217,789 211,849 199,969 192,178 180,347 3.19%
NOSH 197,990 197,990 197,990 197,990 197,990 198,122 198,183 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.91% 2.98% 3.12% 8.26% 7.80% 6.52% 6.02% -
ROE 0.68% 2.27% 2.66% 7.96% 8.31% 7.18% 6.70% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.21 85.38 93.94 103.14 107.65 107.28 101.16 -3.39%
EPS 0.75 2.55 2.92 8.52 8.40 6.96 6.09 -29.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.10 1.07 1.01 0.97 0.91 3.20%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.14 85.31 93.86 103.05 107.56 107.26 101.17 -3.41%
EPS 0.75 2.54 2.92 8.51 8.39 6.96 6.09 -29.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.099 1.119 1.099 1.0691 1.0091 0.9698 0.9101 3.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.325 0.365 0.625 0.51 0.44 0.40 0.28 -
P/RPS 0.40 0.43 0.67 0.49 0.41 0.37 0.28 6.11%
P/EPS 43.52 14.34 21.35 5.99 5.24 5.75 4.60 45.38%
EY 2.30 6.97 4.68 16.70 19.08 17.40 21.76 -31.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.57 0.48 0.44 0.41 0.31 -0.54%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 30/11/15 28/11/14 21/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.35 0.40 0.60 0.48 0.57 0.33 0.31 -
P/RPS 0.43 0.47 0.64 0.47 0.53 0.31 0.31 5.59%
P/EPS 46.86 15.72 20.50 5.64 6.79 4.74 5.09 44.72%
EY 2.13 6.36 4.88 17.74 14.73 21.09 19.66 -30.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.55 0.45 0.56 0.34 0.34 -1.00%

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