[KAMDAR] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 336.3%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 111,633 81,874 87,412 88,007 90,883 97,345 97,385 2.63%
PBT 7,050 6,104 5,928 9,095 7,388 12,280 7,504 -1.18%
Tax -1,610 -1,983 -2,026 -2,712 -2,580 -3,542 -2,780 -9.87%
NP 5,440 4,121 3,902 6,383 4,808 8,738 4,724 2.72%
-
NP to SH 5,440 4,121 3,902 6,383 4,808 8,738 4,724 2.72%
-
Tax Rate 22.84% 32.49% 34.18% 29.82% 34.92% 28.84% 37.05% -
Total Cost 106,193 77,753 83,510 81,624 86,075 88,607 92,661 2.62%
-
Net Worth 223,728 223,728 221,748 227,688 225,708 213,829 199,969 2.15%
Dividend
30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 223,728 223,728 221,748 227,688 225,708 213,829 199,969 2.15%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.87% 5.03% 4.46% 7.25% 5.29% 8.98% 4.85% -
ROE 2.43% 1.84% 1.76% 2.80% 2.13% 4.09% 2.36% -
Per Share
30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.38 41.35 44.15 44.45 45.90 49.17 49.19 2.63%
EPS 2.75 2.08 1.97 3.22 2.43 4.41 2.39 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.12 1.15 1.14 1.08 1.01 2.15%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.33 41.32 44.11 44.41 45.86 49.12 49.14 2.63%
EPS 2.75 2.08 1.97 3.22 2.43 4.41 2.38 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.129 1.129 1.119 1.149 1.139 1.0791 1.0091 2.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/09/17 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.35 0.35 0.36 0.45 0.785 0.555 0.40 -
P/RPS 0.62 0.85 0.82 1.01 1.71 1.13 0.81 -4.95%
P/EPS 12.74 16.82 18.27 13.96 32.33 12.58 16.76 -5.08%
EY 7.85 5.95 5.47 7.16 3.09 7.95 5.96 5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.32 0.39 0.69 0.51 0.40 -4.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/11/17 24/08/17 24/08/16 28/08/15 29/08/14 21/08/13 30/08/12 -
Price 0.355 0.355 0.365 0.415 0.625 0.505 0.41 -
P/RPS 0.63 0.86 0.83 0.93 1.36 1.03 0.83 -5.11%
P/EPS 12.92 17.06 18.52 12.87 25.74 11.44 17.18 -5.27%
EY 7.74 5.86 5.40 7.77 3.89 8.74 5.82 5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.33 0.36 0.55 0.47 0.41 -5.18%

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