[KAMDAR] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 79.8%
YoY- 65.44%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 49,659 44,449 50,525 51,627 54,687 53,450 47,410 0.77%
PBT 3,018 6,765 4,712 7,571 5,245 5,013 4,469 -6.32%
Tax -942 -1,845 -1,563 -1,956 -1,851 -1,590 -1,459 -7.02%
NP 2,076 4,920 3,149 5,615 3,394 3,423 3,010 -5.99%
-
NP to SH 2,076 4,920 3,149 5,615 3,394 3,423 3,010 -5.99%
-
Tax Rate 31.21% 27.27% 33.17% 25.84% 35.29% 31.72% 32.65% -
Total Cost 47,583 39,529 47,376 46,012 51,293 50,027 44,400 1.15%
-
Net Worth 221,748 227,688 225,708 213,829 199,969 185,989 176,243 3.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 221,748 227,688 225,708 213,829 199,969 185,989 176,243 3.89%
NOSH 197,990 197,990 197,990 197,990 197,990 197,861 198,026 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.18% 11.07% 6.23% 10.88% 6.21% 6.40% 6.35% -
ROE 0.94% 2.16% 1.40% 2.63% 1.70% 1.84% 1.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.08 22.45 25.52 26.08 27.62 27.01 23.94 0.77%
EPS 1.05 2.48 1.59 2.84 1.71 1.73 1.52 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 1.14 1.08 1.01 0.94 0.89 3.90%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.06 22.43 25.50 26.05 27.60 26.97 23.92 0.77%
EPS 1.05 2.48 1.59 2.83 1.71 1.73 1.52 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.119 1.149 1.139 1.0791 1.0091 0.9386 0.8894 3.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.36 0.45 0.785 0.555 0.40 0.37 0.29 -
P/RPS 1.44 2.00 3.08 2.13 1.45 1.37 1.21 2.94%
P/EPS 34.33 18.11 49.36 19.57 23.33 21.39 19.08 10.27%
EY 2.91 5.52 2.03 5.11 4.29 4.68 5.24 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.69 0.51 0.40 0.39 0.33 -0.51%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 29/08/14 21/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.365 0.415 0.625 0.505 0.41 0.38 0.32 -
P/RPS 1.46 1.85 2.45 1.94 1.48 1.41 1.34 1.43%
P/EPS 34.81 16.70 39.30 17.81 23.92 21.97 21.05 8.73%
EY 2.87 5.99 2.54 5.62 4.18 4.55 4.75 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.55 0.47 0.41 0.40 0.36 -1.43%

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