[KAMDAR] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 21.57%
YoY- 85.05%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 29,432 42,683 44,187 51,458 55,648 55,091 56,233 -8.54%
PBT 296 -6,933 3,728 6,556 4,654 4,976 7,295 -35.71%
Tax -1,481 -95 -1,239 -1,804 -2,086 -1,766 -2,357 -6.20%
NP -1,185 -7,028 2,489 4,752 2,568 3,210 4,938 -
-
NP to SH -1,185 -7,028 2,489 4,752 2,568 3,247 4,938 -
-
Tax Rate 500.34% - 33.23% 27.52% 44.82% 35.49% 32.31% -
Total Cost 30,617 49,711 41,698 46,706 53,080 51,881 51,295 -6.86%
-
Net Worth 223,728 217,789 219,768 221,748 203,929 194,030 182,448 2.85%
Dividend
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 3,966 -
Div Payout % - - - - - - 80.32% -
Equity
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 223,728 217,789 219,768 221,748 203,929 194,030 182,448 2.85%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 198,313 -0.02%
Ratio Analysis
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -4.03% -16.47% 5.63% 9.23% 4.61% 5.83% 8.78% -
ROE -0.53% -3.23% 1.13% 2.14% 1.26% 1.67% 2.71% -
Per Share
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.87 21.56 22.32 25.99 28.11 27.83 28.36 -8.51%
EPS -0.60 -3.50 1.26 2.40 1.30 1.64 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.13 1.10 1.11 1.12 1.03 0.98 0.92 2.87%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.85 21.54 22.30 25.97 28.08 27.80 28.38 -8.54%
EPS -0.60 -3.55 1.26 2.40 1.30 1.64 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.129 1.099 1.109 1.119 1.0291 0.9791 0.9207 2.85%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/03/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.35 0.375 0.65 0.51 0.59 0.48 0.38 -
P/RPS 2.35 1.74 2.91 1.96 2.10 1.73 1.34 8.05%
P/EPS -58.48 -10.56 51.70 21.25 45.49 29.27 15.26 -
EY -1.71 -9.47 1.93 4.71 2.20 3.42 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.31 0.34 0.59 0.46 0.57 0.49 0.41 -3.78%
Price Multiplier on Announcement Date
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/05/18 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.36 0.365 0.48 0.52 0.575 0.50 0.39 -
P/RPS 2.42 1.69 2.15 2.00 2.05 1.80 1.38 8.05%
P/EPS -60.15 -10.28 38.18 21.67 44.33 30.49 15.66 -
EY -1.66 -9.73 2.62 4.62 2.26 3.28 6.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.13 -
P/NAPS 0.32 0.33 0.43 0.46 0.56 0.51 0.42 -3.68%

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