[KAMDAR] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.68%
YoY- 97.98%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 215,459 217,300 214,566 200,483 192,641 179,765 169,979 4.02%
PBT 27,403 21,094 21,304 28,344 17,527 17,127 12,469 14.00%
Tax -8,352 -6,965 -6,824 -6,861 -6,676 -5,877 -4,522 10.75%
NP 19,051 14,129 14,480 21,483 10,851 11,250 7,947 15.67%
-
NP to SH 19,051 14,165 14,480 21,483 10,851 11,250 7,182 17.63%
-
Tax Rate 30.48% 33.02% 32.03% 24.21% 38.09% 34.31% 36.27% -
Total Cost 196,408 203,171 200,086 179,000 181,790 168,515 162,032 3.25%
-
Net Worth 213,829 199,969 185,989 176,243 154,035 143,212 132,327 8.31%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 3,966 - - - 5,041 -
Div Payout % - - 27.39% - - - 70.19% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 213,829 199,969 185,989 176,243 154,035 143,212 132,327 8.31%
NOSH 197,990 197,990 197,861 198,026 126,258 125,625 126,026 7.81%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.84% 6.50% 6.75% 10.72% 5.63% 6.26% 4.68% -
ROE 8.91% 7.08% 7.79% 12.19% 7.04% 7.86% 5.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 108.82 109.75 108.44 101.24 152.58 143.10 134.88 -3.51%
EPS 9.62 7.15 7.32 10.85 8.59 8.96 5.70 9.10%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
NAPS 1.08 1.01 0.94 0.89 1.22 1.14 1.05 0.47%
Adjusted Per Share Value based on latest NOSH - 198,026
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 108.73 109.66 108.28 101.17 97.21 90.72 85.78 4.02%
EPS 9.61 7.15 7.31 10.84 5.48 5.68 3.62 17.65%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.54 -
NAPS 1.0791 1.0091 0.9386 0.8894 0.7773 0.7227 0.6678 8.31%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.555 0.40 0.37 0.29 0.25 0.29 0.56 -
P/RPS 0.51 0.36 0.34 0.29 0.16 0.20 0.42 3.28%
P/EPS 5.77 5.59 5.06 2.67 2.91 3.24 9.83 -8.48%
EY 17.34 17.89 19.78 37.41 34.38 30.88 10.18 9.27%
DY 0.00 0.00 5.41 0.00 0.00 0.00 7.14 -
P/NAPS 0.51 0.40 0.39 0.33 0.20 0.25 0.53 -0.63%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.505 0.41 0.38 0.32 0.27 0.33 0.50 -
P/RPS 0.46 0.37 0.35 0.32 0.18 0.23 0.37 3.69%
P/EPS 5.25 5.73 5.19 2.95 3.14 3.69 8.77 -8.18%
EY 19.05 17.45 19.26 33.90 31.83 27.14 11.40 8.92%
DY 0.00 0.00 5.26 0.00 0.00 0.00 8.00 -
P/NAPS 0.47 0.41 0.40 0.36 0.22 0.29 0.48 -0.34%

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