[KAMDAR] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -39.73%
YoY- -65.63%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 158,814 162,770 169,052 185,998 204,214 213,134 212,541 -4.55%
PBT 6,427 4,786 9,808 10,124 23,806 23,964 20,176 -16.70%
Tax -1,574 -3,308 -4,769 -4,328 -6,944 -7,338 -6,316 -19.91%
NP 4,853 1,478 5,038 5,796 16,862 16,625 13,860 -15.43%
-
NP to SH 4,853 1,478 5,038 5,796 16,862 16,625 13,789 -15.37%
-
Tax Rate 24.49% 69.12% 48.62% 42.75% 29.17% 30.62% 31.30% -
Total Cost 153,961 161,292 164,013 180,202 187,352 196,509 198,681 -3.99%
-
Net Worth 223,728 217,789 221,748 217,789 211,849 199,969 192,178 2.45%
Dividend
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 223,728 217,789 221,748 217,789 211,849 199,969 192,178 2.45%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 198,122 -0.01%
Ratio Analysis
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.06% 0.91% 2.98% 3.12% 8.26% 7.80% 6.52% -
ROE 2.17% 0.68% 2.27% 2.66% 7.96% 8.31% 7.18% -
Per Share
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 80.21 82.21 85.38 93.94 103.14 107.65 107.28 -4.54%
EPS 2.45 0.75 2.55 2.92 8.52 8.40 6.96 -15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.12 1.10 1.07 1.01 0.97 2.46%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 80.14 82.14 85.31 93.86 103.05 107.56 107.26 -4.55%
EPS 2.45 0.75 2.54 2.92 8.51 8.39 6.96 -15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.129 1.099 1.119 1.099 1.0691 1.0091 0.9698 2.45%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.35 0.325 0.365 0.625 0.51 0.44 0.40 -
P/RPS 0.44 0.40 0.43 0.67 0.49 0.41 0.37 2.80%
P/EPS 14.28 43.52 14.34 21.35 5.99 5.24 5.75 15.64%
EY 7.00 2.30 6.97 4.68 16.70 19.08 17.40 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.33 0.57 0.48 0.44 0.41 -4.36%
Price Multiplier on Announcement Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/02/18 25/11/16 30/11/15 28/11/14 21/11/13 30/11/12 30/11/11 -
Price 0.37 0.35 0.40 0.60 0.48 0.57 0.33 -
P/RPS 0.46 0.43 0.47 0.64 0.47 0.53 0.31 6.50%
P/EPS 15.09 46.86 15.72 20.50 5.64 6.79 4.74 20.32%
EY 6.63 2.13 6.36 4.88 17.74 14.73 21.09 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.36 0.55 0.45 0.56 0.34 -0.47%

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