[KAMDAR] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 32.12%
YoY- 74.83%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 200,483 192,641 179,765 169,979 176,701 133,665 0 -
PBT 28,344 17,527 17,127 12,469 11,967 7,036 908 77.39%
Tax -6,861 -6,676 -5,877 -4,522 -7,232 -7,122 0 -
NP 21,483 10,851 11,250 7,947 4,735 -86 908 69.39%
-
NP to SH 21,483 10,851 11,250 7,182 4,108 -86 908 69.39%
-
Tax Rate 24.21% 38.09% 34.31% 36.27% 60.43% 101.22% 0.00% -
Total Cost 179,000 181,790 168,515 162,032 171,966 133,751 -908 -
-
Net Worth 176,243 154,035 143,212 132,327 127,085 127,591 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 5,041 6,291 - - -
Div Payout % - - - 70.19% 153.15% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 176,243 154,035 143,212 132,327 127,085 127,591 0 -
NOSH 198,026 126,258 125,625 126,026 125,827 126,328 15,499 52.86%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.72% 5.63% 6.26% 4.68% 2.68% -0.06% 0.00% -
ROE 12.19% 7.04% 7.86% 5.43% 3.23% -0.07% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 101.24 152.58 143.10 134.88 140.43 105.81 0.00 -
EPS 10.85 8.59 8.96 5.70 3.26 -0.07 5.86 10.80%
DPS 0.00 0.00 0.00 4.00 5.00 0.00 0.00 -
NAPS 0.89 1.22 1.14 1.05 1.01 1.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,026
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 101.17 97.21 90.72 85.78 89.17 67.45 0.00 -
EPS 10.84 5.48 5.68 3.62 2.07 -0.04 0.46 69.28%
DPS 0.00 0.00 0.00 2.54 3.17 0.00 0.00 -
NAPS 0.8894 0.7773 0.7227 0.6678 0.6413 0.6439 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.29 0.25 0.29 0.56 0.52 1.23 1.70 -
P/RPS 0.29 0.16 0.20 0.42 0.37 1.16 0.00 -
P/EPS 2.67 2.91 3.24 9.83 15.93 -1,806.79 29.02 -32.79%
EY 37.41 34.38 30.88 10.18 6.28 -0.06 3.45 48.74%
DY 0.00 0.00 0.00 7.14 9.62 0.00 0.00 -
P/NAPS 0.33 0.20 0.25 0.53 0.51 1.22 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 02/09/05 10/09/04 -
Price 0.32 0.27 0.33 0.50 0.43 1.19 1.70 -
P/RPS 0.32 0.18 0.23 0.37 0.31 1.12 0.00 -
P/EPS 2.95 3.14 3.69 8.77 13.17 -1,748.03 29.02 -31.67%
EY 33.90 31.83 27.14 11.40 7.59 -0.06 3.45 46.32%
DY 0.00 0.00 0.00 8.00 11.63 0.00 0.00 -
P/NAPS 0.36 0.22 0.29 0.48 0.43 1.18 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