[KAMDAR] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 326.95%
YoY- 62.18%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 51,627 54,687 53,450 47,410 43,679 36,395 36,724 5.83%
PBT 7,571 5,245 5,013 4,469 3,103 1,091 -1,071 -
Tax -1,956 -1,851 -1,590 -1,459 -1,247 -890 -832 15.29%
NP 5,615 3,394 3,423 3,010 1,856 201 -1,903 -
-
NP to SH 5,615 3,394 3,423 3,010 1,856 201 -1,903 -
-
Tax Rate 25.84% 35.29% 31.72% 32.65% 40.19% 81.58% - -
Total Cost 46,012 51,293 50,027 44,400 41,823 36,194 38,627 2.95%
-
Net Worth 213,829 199,969 185,989 176,243 154,035 143,212 132,327 8.31%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 5,041 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 213,829 199,969 185,989 176,243 154,035 143,212 132,327 8.31%
NOSH 197,990 197,990 197,861 198,026 126,258 125,625 126,026 7.81%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.88% 6.21% 6.40% 6.35% 4.25% 0.55% -5.18% -
ROE 2.63% 1.70% 1.84% 1.71% 1.20% 0.14% -1.44% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.08 27.62 27.01 23.94 34.59 28.97 29.14 -1.83%
EPS 2.84 1.71 1.73 1.52 1.47 0.16 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.08 1.01 0.94 0.89 1.22 1.14 1.05 0.47%
Adjusted Per Share Value based on latest NOSH - 198,026
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.05 27.60 26.97 23.92 22.04 18.37 18.53 5.83%
EPS 2.83 1.71 1.73 1.52 0.94 0.10 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
NAPS 1.0791 1.0091 0.9386 0.8894 0.7773 0.7227 0.6678 8.31%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.555 0.40 0.37 0.29 0.25 0.29 0.56 -
P/RPS 2.13 1.45 1.37 1.21 0.72 1.00 1.92 1.74%
P/EPS 19.57 23.33 21.39 19.08 17.01 181.25 -37.09 -
EY 5.11 4.29 4.68 5.24 5.88 0.55 -2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.51 0.40 0.39 0.33 0.20 0.25 0.53 -0.63%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.505 0.41 0.38 0.32 0.27 0.33 0.50 -
P/RPS 1.94 1.48 1.41 1.34 0.78 1.14 1.72 2.02%
P/EPS 17.81 23.92 21.97 21.05 18.37 206.25 -33.11 -
EY 5.62 4.18 4.55 4.75 5.44 0.48 -3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.47 0.41 0.40 0.36 0.22 0.29 0.48 -0.34%

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