[KAMDAR] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -9.59%
YoY- -65.63%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 145,580 122,078 126,789 139,499 153,161 159,851 159,406 -1.43%
PBT 5,892 3,590 7,356 7,593 17,855 17,973 15,132 -13.99%
Tax -1,443 -2,481 -3,577 -3,246 -5,208 -5,504 -4,737 -17.30%
NP 4,449 1,109 3,779 4,347 12,647 12,469 10,395 -12.68%
-
NP to SH 4,449 1,109 3,779 4,347 12,647 12,469 10,342 -12.61%
-
Tax Rate 24.49% 69.11% 48.63% 42.75% 29.17% 30.62% 31.30% -
Total Cost 141,131 120,969 123,010 135,152 140,514 147,382 149,011 -0.86%
-
Net Worth 223,728 217,789 221,748 217,789 211,849 199,969 192,178 2.45%
Dividend
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 223,728 217,789 221,748 217,789 211,849 199,969 192,178 2.45%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 198,122 -0.01%
Ratio Analysis
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.06% 0.91% 2.98% 3.12% 8.26% 7.80% 6.52% -
ROE 1.99% 0.51% 1.70% 2.00% 5.97% 6.24% 5.38% -
Per Share
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.53 61.66 64.04 70.46 77.36 80.74 80.46 -1.42%
EPS 2.25 0.56 1.91 2.19 6.39 6.30 5.22 -12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.12 1.10 1.07 1.01 0.97 2.46%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.47 61.61 63.98 70.40 77.29 80.67 80.44 -1.43%
EPS 2.25 0.56 1.91 2.19 6.38 6.29 5.22 -12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.129 1.099 1.119 1.099 1.0691 1.0091 0.9698 2.45%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.35 0.325 0.365 0.625 0.51 0.44 0.40 -
P/RPS 0.48 0.53 0.57 0.89 0.66 0.54 0.50 -0.65%
P/EPS 15.58 58.02 19.12 28.47 7.98 6.99 7.66 12.01%
EY 6.42 1.72 5.23 3.51 12.52 14.31 13.05 -10.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.33 0.57 0.48 0.44 0.41 -4.36%
Price Multiplier on Announcement Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/02/18 25/11/16 30/11/15 28/11/14 21/11/13 30/11/12 30/11/11 -
Price 0.37 0.35 0.40 0.60 0.48 0.57 0.33 -
P/RPS 0.50 0.57 0.62 0.85 0.62 0.71 0.41 3.22%
P/EPS 16.47 62.49 20.96 27.33 7.51 9.05 6.32 16.54%
EY 6.07 1.60 4.77 3.66 13.31 11.05 15.82 -14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.36 0.55 0.45 0.56 0.34 -0.47%

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