[KAMDAR] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 426.95%
YoY- 62.16%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 97,345 97,385 94,582 86,615 79,429 69,205 66,056 6.66%
PBT 12,280 7,504 6,518 5,953 4,251 1,698 -1,928 -
Tax -3,542 -2,780 -2,318 -2,238 -1,960 -1,696 -1,597 14.18%
NP 8,738 4,724 4,200 3,715 2,291 2 -3,525 -
-
NP to SH 8,738 4,724 4,200 3,715 2,291 2 -3,525 -
-
Tax Rate 28.84% 37.05% 35.56% 37.59% 46.11% 99.88% - -
Total Cost 88,607 92,661 90,382 82,900 77,138 69,203 69,581 4.10%
-
Net Worth 213,829 199,969 186,226 175,869 154,421 141,787 132,187 8.33%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 5,035 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 213,829 199,969 186,226 175,869 154,421 141,787 132,187 8.33%
NOSH 197,990 197,990 198,113 197,606 126,574 124,375 125,892 7.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.98% 4.85% 4.44% 4.29% 2.88% 0.00% -5.34% -
ROE 4.09% 2.36% 2.26% 2.11% 1.48% 0.00% -2.67% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 49.17 49.19 47.74 43.83 62.75 55.64 52.47 -1.07%
EPS 4.41 2.39 2.12 1.88 1.81 0.00 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.08 1.01 0.94 0.89 1.22 1.14 1.05 0.47%
Adjusted Per Share Value based on latest NOSH - 198,026
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 49.12 49.14 47.73 43.71 40.08 34.92 33.33 6.67%
EPS 4.41 2.38 2.12 1.87 1.16 0.00 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
NAPS 1.0791 1.0091 0.9398 0.8875 0.7793 0.7155 0.6671 8.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.555 0.40 0.37 0.29 0.25 0.29 0.56 -
P/RPS 1.13 0.81 0.78 0.66 0.40 0.52 1.07 0.91%
P/EPS 12.58 16.76 17.45 15.43 13.81 18,034.37 -20.00 -
EY 7.95 5.96 5.73 6.48 7.24 0.01 -5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.51 0.40 0.39 0.33 0.20 0.25 0.53 -0.63%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.505 0.41 0.38 0.32 0.27 0.33 0.50 -
P/RPS 1.03 0.83 0.80 0.73 0.43 0.59 0.95 1.35%
P/EPS 11.44 17.18 17.92 17.02 14.92 20,521.88 -17.86 -
EY 8.74 5.82 5.58 5.88 6.70 0.00 -5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.47 0.41 0.40 0.36 0.22 0.29 0.48 -0.34%

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