[KAMDAR] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 18.0%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 217,300 214,566 200,483 192,641 179,765 169,979 176,701 3.50%
PBT 21,094 21,304 28,344 17,527 17,127 12,469 11,967 9.89%
Tax -6,965 -6,824 -6,861 -6,676 -5,877 -4,522 -7,232 -0.62%
NP 14,129 14,480 21,483 10,851 11,250 7,947 4,735 19.96%
-
NP to SH 14,165 14,480 21,483 10,851 11,250 7,182 4,108 22.88%
-
Tax Rate 33.02% 32.03% 24.21% 38.09% 34.31% 36.27% 60.43% -
Total Cost 203,171 200,086 179,000 181,790 168,515 162,032 171,966 2.81%
-
Net Worth 199,969 185,989 176,243 154,035 143,212 132,327 127,085 7.84%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 3,966 - - - 5,041 6,291 -
Div Payout % - 27.39% - - - 70.19% 153.15% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 199,969 185,989 176,243 154,035 143,212 132,327 127,085 7.84%
NOSH 197,990 197,861 198,026 126,258 125,625 126,026 125,827 7.84%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.50% 6.75% 10.72% 5.63% 6.26% 4.68% 2.68% -
ROE 7.08% 7.79% 12.19% 7.04% 7.86% 5.43% 3.23% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 109.75 108.44 101.24 152.58 143.10 134.88 140.43 -4.02%
EPS 7.15 7.32 10.85 8.59 8.96 5.70 3.26 13.97%
DPS 0.00 2.00 0.00 0.00 0.00 4.00 5.00 -
NAPS 1.01 0.94 0.89 1.22 1.14 1.05 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 126,258
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 109.66 108.28 101.17 97.21 90.72 85.78 89.17 3.50%
EPS 7.15 7.31 10.84 5.48 5.68 3.62 2.07 22.92%
DPS 0.00 2.00 0.00 0.00 0.00 2.54 3.17 -
NAPS 1.0091 0.9386 0.8894 0.7773 0.7227 0.6678 0.6413 7.84%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.40 0.37 0.29 0.25 0.29 0.56 0.52 -
P/RPS 0.36 0.34 0.29 0.16 0.20 0.42 0.37 -0.45%
P/EPS 5.59 5.06 2.67 2.91 3.24 9.83 15.93 -16.00%
EY 17.89 19.78 37.41 34.38 30.88 10.18 6.28 19.04%
DY 0.00 5.41 0.00 0.00 0.00 7.14 9.62 -
P/NAPS 0.40 0.39 0.33 0.20 0.25 0.53 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.41 0.38 0.32 0.27 0.33 0.50 0.43 -
P/RPS 0.37 0.35 0.32 0.18 0.23 0.37 0.31 2.98%
P/EPS 5.73 5.19 2.95 3.14 3.69 8.77 13.17 -12.94%
EY 17.45 19.26 33.90 31.83 27.14 11.40 7.59 14.86%
DY 0.00 5.26 0.00 0.00 0.00 8.00 11.63 -
P/NAPS 0.41 0.40 0.36 0.22 0.29 0.48 0.43 -0.78%

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