[KAMDAR] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.66%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 169,472 183,688 204,660 216,470 214,729 207,727 193,748 -2.20%
PBT 423 12,893 22,713 22,546 20,823 19,957 26,012 -49.65%
Tax -3,672 -5,753 -6,185 -6,877 -6,152 -6,406 -6,477 -9.02%
NP -3,249 7,140 16,528 15,669 14,671 13,551 19,535 -
-
NP to SH -3,249 7,140 16,528 15,669 14,675 13,551 19,535 -
-
Tax Rate 868.09% 44.62% 27.23% 30.50% 29.54% 32.10% 24.90% -
Total Cost 172,721 176,548 188,132 200,801 200,058 194,176 174,213 -0.14%
-
Net Worth 217,789 221,922 221,907 204,059 196,109 180,133 172,103 4.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 3,958 - -
Div Payout % - - - - - 29.22% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 217,789 221,922 221,907 204,059 196,109 180,133 172,103 4.00%
NOSH 197,990 198,144 198,132 198,115 198,090 197,949 197,820 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.92% 3.89% 8.08% 7.24% 6.83% 6.52% 10.08% -
ROE -1.49% 3.22% 7.45% 7.68% 7.48% 7.52% 11.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.60 92.70 103.29 109.26 108.40 104.94 97.94 -2.21%
EPS -1.60 3.60 8.30 7.90 7.40 6.84 11.50 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.10 1.12 1.12 1.03 0.99 0.91 0.87 3.98%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.52 92.70 103.28 109.24 108.36 104.83 97.77 -2.20%
EPS -1.64 3.60 8.34 7.91 7.41 6.84 9.86 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.099 1.1199 1.1198 1.0298 0.9896 0.909 0.8685 3.99%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.375 0.65 0.51 0.59 0.48 0.38 0.31 -
P/RPS 0.44 0.70 0.49 0.54 0.44 0.36 0.32 5.44%
P/EPS -22.85 18.04 6.11 7.46 6.48 5.55 3.14 -
EY -4.38 5.54 16.36 13.41 15.43 18.02 31.86 -
DY 0.00 0.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.34 0.58 0.46 0.57 0.48 0.42 0.36 -0.94%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.365 0.48 0.52 0.575 0.50 0.39 0.38 -
P/RPS 0.43 0.52 0.50 0.53 0.46 0.37 0.39 1.63%
P/EPS -22.24 13.32 6.23 7.27 6.75 5.70 3.85 -
EY -4.50 7.51 16.04 13.75 14.82 17.55 25.99 -
DY 0.00 0.00 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 0.33 0.43 0.46 0.56 0.51 0.43 0.44 -4.67%

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