[KAMDAR] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 143.8%
YoY- 29.0%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 153,161 159,851 159,406 150,366 141,422 133,049 122,380 3.80%
PBT 17,855 17,973 15,132 13,444 11,237 9,211 5,967 20.02%
Tax -5,208 -5,504 -4,737 -4,387 -4,216 -3,708 -3,117 8.92%
NP 12,647 12,469 10,395 9,057 7,021 5,503 2,850 28.16%
-
NP to SH 12,647 12,469 10,342 9,057 7,021 5,503 2,850 28.16%
-
Tax Rate 29.17% 30.62% 31.30% 32.63% 37.52% 40.26% 52.24% -
Total Cost 140,514 147,382 149,011 141,309 134,401 127,546 119,530 2.72%
-
Net Worth 211,849 199,969 192,178 180,347 159,108 148,934 138,716 7.30%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 5,044 -
Div Payout % - - - - - - 176.99% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 211,849 199,969 192,178 180,347 159,108 148,934 138,716 7.30%
NOSH 197,990 197,990 198,122 198,183 126,276 126,215 126,106 7.80%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.26% 7.80% 6.52% 6.02% 4.96% 4.14% 2.33% -
ROE 5.97% 6.24% 5.38% 5.02% 4.41% 3.69% 2.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 77.36 80.74 80.46 75.87 111.99 105.41 97.05 -3.70%
EPS 6.39 6.30 5.22 4.57 5.56 4.36 2.26 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.07 1.01 0.97 0.91 1.26 1.18 1.10 -0.45%
Adjusted Per Share Value based on latest NOSH - 197,851
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 77.29 80.67 80.44 75.88 71.37 67.14 61.76 3.80%
EPS 6.38 6.29 5.22 4.57 3.54 2.78 1.44 28.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.55 -
NAPS 1.0691 1.0091 0.9698 0.9101 0.8029 0.7516 0.70 7.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.51 0.44 0.40 0.28 0.27 0.30 0.48 -
P/RPS 0.66 0.54 0.50 0.37 0.24 0.28 0.49 5.08%
P/EPS 7.98 6.99 7.66 6.13 4.86 6.88 21.24 -15.04%
EY 12.52 14.31 13.05 16.32 20.59 14.53 4.71 17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.48 0.44 0.41 0.31 0.21 0.25 0.44 1.45%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.48 0.57 0.33 0.31 0.34 0.24 0.50 -
P/RPS 0.62 0.71 0.41 0.41 0.30 0.23 0.52 2.97%
P/EPS 7.51 9.05 6.32 6.78 6.12 5.50 22.12 -16.46%
EY 13.31 11.05 15.82 14.74 16.35 18.17 4.52 19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.45 0.56 0.34 0.34 0.27 0.20 0.45 0.00%

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