[KAMDAR] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -63.75%
YoY- 71.17%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 174,232 161,432 182,872 170,792 164,528 156,820 143,000 3.34%
PBT 9,320 10,704 18,836 9,036 6,020 5,936 4,592 12.51%
Tax -3,468 -4,068 -6,344 -3,716 -2,912 -3,116 -2,852 3.31%
NP 5,852 6,636 12,492 5,320 3,108 2,820 1,740 22.39%
-
NP to SH 5,852 6,636 12,492 5,320 3,108 2,820 1,740 22.39%
-
Tax Rate 37.21% 38.00% 33.68% 41.12% 48.37% 52.49% 62.11% -
Total Cost 168,380 154,796 170,380 165,472 161,420 154,000 141,260 2.96%
-
Net Worth 221,748 221,748 207,889 196,010 183,292 175,242 1,548 128.65%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 221,748 221,748 207,889 196,010 183,292 175,242 1,548 128.65%
NOSH 197,990 197,990 197,990 197,990 199,230 201,428 1,279 131.63%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.36% 4.11% 6.83% 3.11% 1.89% 1.80% 1.22% -
ROE 2.64% 2.99% 6.01% 2.71% 1.70% 1.61% 112.40% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 88.00 81.54 92.36 86.26 82.58 77.85 11,177.02 -55.38%
EPS 2.96 3.36 6.32 2.68 1.56 1.40 136.00 -47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.05 0.99 0.92 0.87 1.21 -1.27%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 87.92 81.46 92.28 86.19 83.03 79.14 72.16 3.34%
EPS 2.95 3.35 6.30 2.68 1.57 1.42 0.88 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.119 1.119 1.0491 0.9891 0.925 0.8843 0.0078 128.71%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.48 0.51 0.505 0.43 0.36 0.34 0.28 -
P/RPS 0.55 0.63 0.55 0.50 0.44 0.44 0.00 -
P/EPS 16.24 15.22 8.00 16.00 23.08 24.29 0.21 106.34%
EY 6.16 6.57 12.49 6.25 4.33 4.12 485.71 -51.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.48 0.43 0.39 0.39 0.23 10.98%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 23/05/14 31/05/13 29/05/12 27/05/11 31/05/10 29/05/09 -
Price 0.455 0.56 0.535 0.49 0.36 0.32 0.25 -
P/RPS 0.52 0.69 0.58 0.57 0.44 0.41 0.00 -
P/EPS 15.39 16.71 8.48 18.24 23.08 22.86 0.18 109.82%
EY 6.50 5.99 11.79 5.48 4.33 4.38 544.00 -52.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.51 0.49 0.39 0.37 0.21 11.79%

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