[KAMDAR] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.67%
YoY- -11.31%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 51,875 49,368 54,236 55,873 63,013 67,238 0 -
PBT 15,405 5,763 7,534 8,199 11,682 11,056 0 -
Tax -2,367 -2,704 -2,661 -2,623 -5,395 -5,853 0 -
NP 13,038 3,059 4,873 5,576 6,287 5,203 0 -
-
NP to SH 13,038 3,059 4,873 5,576 6,287 5,203 0 -
-
Tax Rate 15.37% 46.92% 35.32% 31.99% 46.18% 52.94% - -
Total Cost 38,837 46,309 49,363 50,297 56,726 62,035 0 -
-
Net Worth 172,125 151,685 143,917 137,197 125,892 130,697 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 172,125 151,685 143,917 137,197 125,892 130,697 0 -
NOSH 197,845 126,404 126,243 125,869 125,892 124,473 15,603 52.64%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 25.13% 6.20% 8.98% 9.98% 9.98% 7.74% 0.00% -
ROE 7.57% 2.02% 3.39% 4.06% 4.99% 3.98% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 26.22 39.06 42.96 44.39 50.05 54.02 0.00 -
EPS 6.59 2.42 3.86 4.43 4.99 4.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.20 1.14 1.09 1.00 1.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,869
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 26.20 24.93 27.39 28.22 31.83 33.96 0.00 -
EPS 6.59 1.55 2.46 2.82 3.18 2.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8694 0.7661 0.7269 0.693 0.6359 0.6601 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.31 0.33 0.53 0.42 1.25 1.70 1.70 -
P/RPS 1.18 0.84 1.23 0.95 2.50 3.15 0.00 -
P/EPS 4.70 13.64 13.73 9.48 25.03 40.67 0.00 -
EY 21.26 7.33 7.28 10.55 4.00 2.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.46 0.39 1.25 1.62 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 01/04/05 27/02/04 -
Price 0.38 0.31 0.40 0.40 1.08 1.23 1.70 -
P/RPS 1.45 0.79 0.93 0.90 2.16 2.28 0.00 -
P/EPS 5.77 12.81 10.36 9.03 21.63 29.43 0.00 -
EY 17.34 7.81 9.65 11.08 4.62 3.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.26 0.35 0.37 1.08 1.17 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