[KAMDAR] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 206.46%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 159,851 159,406 150,366 141,422 133,049 122,380 112,313 6.05%
PBT 17,973 15,132 13,444 11,237 9,211 5,967 1,694 48.18%
Tax -5,504 -4,737 -4,387 -4,216 -3,708 -3,117 -2,365 15.10%
NP 12,469 10,395 9,057 7,021 5,503 2,850 -671 -
-
NP to SH 12,469 10,342 9,057 7,021 5,503 2,850 -671 -
-
Tax Rate 30.62% 31.30% 32.63% 37.52% 40.26% 52.24% 139.61% -
Total Cost 147,382 149,011 141,309 134,401 127,546 119,530 112,984 4.52%
-
Net Worth 199,969 192,178 180,347 159,108 148,934 138,716 132,933 7.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 5,044 6,330 -
Div Payout % - - - - - 176.99% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 199,969 192,178 180,347 159,108 148,934 138,716 132,933 7.03%
NOSH 197,990 198,122 198,183 126,276 126,215 126,106 126,603 7.73%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.80% 6.52% 6.02% 4.96% 4.14% 2.33% -0.60% -
ROE 6.24% 5.38% 5.02% 4.41% 3.69% 2.05% -0.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.74 80.46 75.87 111.99 105.41 97.05 88.71 -1.55%
EPS 6.30 5.22 4.57 5.56 4.36 2.26 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 5.00 -
NAPS 1.01 0.97 0.91 1.26 1.18 1.10 1.05 -0.64%
Adjusted Per Share Value based on latest NOSH - 126,470
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.67 80.44 75.88 71.37 67.14 61.76 56.68 6.05%
EPS 6.29 5.22 4.57 3.54 2.78 1.44 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 2.55 3.19 -
NAPS 1.0091 0.9698 0.9101 0.8029 0.7516 0.70 0.6708 7.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.44 0.40 0.28 0.27 0.30 0.48 0.40 -
P/RPS 0.54 0.50 0.37 0.24 0.28 0.49 0.45 3.08%
P/EPS 6.99 7.66 6.13 4.86 6.88 21.24 -75.47 -
EY 14.31 13.05 16.32 20.59 14.53 4.71 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 8.33 12.50 -
P/NAPS 0.44 0.41 0.31 0.21 0.25 0.44 0.38 2.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.57 0.33 0.31 0.34 0.24 0.50 0.42 -
P/RPS 0.71 0.41 0.41 0.30 0.23 0.52 0.47 7.11%
P/EPS 9.05 6.32 6.78 6.12 5.50 22.12 -79.25 -
EY 11.05 15.82 14.74 16.35 18.17 4.52 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 8.00 11.90 -
P/NAPS 0.56 0.34 0.34 0.27 0.20 0.45 0.40 5.76%

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