[KAMDAR] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -15.48%
YoY- -29.3%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 157,753 168,877 180,810 198,157 215,459 217,300 214,566 -4.99%
PBT 4,859 -1,311 13,028 19,519 27,403 21,094 21,304 -21.81%
Tax -3,139 -2,947 -4,617 -6,050 -8,352 -6,965 -6,824 -12.12%
NP 1,720 -4,258 8,411 13,469 19,051 14,129 14,480 -29.86%
-
NP to SH 1,720 -4,258 8,411 13,469 19,051 14,165 14,480 -29.86%
-
Tax Rate 64.60% - 35.44% 31.00% 30.48% 33.02% 32.03% -
Total Cost 156,033 173,135 172,399 184,688 196,408 203,171 200,086 -4.05%
-
Net Worth 223,728 221,440 227,688 225,708 213,829 199,969 185,989 3.12%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 3,966 -
Div Payout % - - - - - - 27.39% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 223,728 221,440 227,688 225,708 213,829 199,969 185,989 3.12%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,861 0.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.09% -2.52% 4.65% 6.80% 8.84% 6.50% 6.75% -
ROE 0.77% -1.92% 3.69% 5.97% 8.91% 7.08% 7.79% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 79.68 85.41 91.32 100.08 108.82 109.75 108.44 -5.00%
EPS 0.87 -2.15 4.25 6.80 9.62 7.15 7.32 -29.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.13 1.12 1.15 1.14 1.08 1.01 0.94 3.11%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 79.61 85.22 91.24 100.00 108.73 109.66 108.28 -4.99%
EPS 0.87 -2.15 4.24 6.80 9.61 7.15 7.31 -29.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.129 1.1175 1.149 1.139 1.0791 1.0091 0.9386 3.12%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.35 0.36 0.45 0.785 0.555 0.40 0.37 -
P/RPS 0.44 0.42 0.49 0.78 0.51 0.36 0.34 4.38%
P/EPS 40.29 -16.72 10.59 11.54 5.77 5.59 5.06 41.26%
EY 2.48 -5.98 9.44 8.67 17.34 17.89 19.78 -29.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 0.31 0.32 0.39 0.69 0.51 0.40 0.39 -3.75%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 24/08/16 28/08/15 29/08/14 21/08/13 30/08/12 26/08/11 -
Price 0.355 0.365 0.415 0.625 0.505 0.41 0.38 -
P/RPS 0.45 0.43 0.45 0.62 0.46 0.37 0.35 4.27%
P/EPS 40.86 -16.95 9.77 9.19 5.25 5.73 5.19 40.99%
EY 2.45 -5.90 10.24 10.88 19.05 17.45 19.26 -29.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.31 0.33 0.36 0.55 0.47 0.41 0.40 -4.15%

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