[KAMDAR] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.32%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Revenue 202,241 190,790 187,285 178,253 175,326 183,090 818 119.58%
PBT 28,849 17,000 16,745 14,166 13,376 11,825 -11,198 -
Tax -6,754 -6,920 -6,369 -4,975 -7,133 -8,288 0 -
NP 22,095 10,080 10,376 9,191 6,243 3,537 -11,198 -
-
NP to SH 22,095 10,080 10,376 8,426 5,616 3,537 -11,198 -
-
Tax Rate 23.41% 40.71% 38.04% 35.12% 53.33% 70.09% - -
Total Cost 180,146 180,710 176,909 169,062 169,083 179,553 12,016 47.18%
-
Net Worth 180,045 159,352 148,880 138,586 132,047 130,830 -111,237 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Div - - - 5,041 6,291 - - -
Div Payout % - - - 59.83% 112.03% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Net Worth 180,045 159,352 148,880 138,586 132,047 130,830 -111,237 -
NOSH 197,851 126,470 126,169 125,988 125,759 125,798 15,601 43.70%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
NP Margin 10.93% 5.28% 5.54% 5.16% 3.56% 1.93% -1,368.95% -
ROE 12.27% 6.33% 6.97% 6.08% 4.25% 2.70% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
RPS 102.22 150.86 148.44 141.48 139.41 145.54 5.24 52.81%
EPS 11.17 7.97 8.22 6.69 4.47 2.81 -71.78 -
DPS 0.00 0.00 0.00 4.00 5.00 0.00 0.00 -
NAPS 0.91 1.26 1.18 1.10 1.05 1.04 -7.13 -
Adjusted Per Share Value based on latest NOSH - 125,988
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
RPS 102.15 96.36 94.59 90.03 88.55 92.47 0.41 119.82%
EPS 11.16 5.09 5.24 4.26 2.84 1.79 -5.66 -
DPS 0.00 0.00 0.00 2.55 3.18 0.00 0.00 -
NAPS 0.9094 0.8049 0.752 0.70 0.6669 0.6608 -0.5618 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/03 -
Price 0.28 0.27 0.30 0.48 0.40 1.16 1.70 -
P/RPS 0.27 0.18 0.20 0.34 0.29 0.80 32.42 -49.51%
P/EPS 2.51 3.39 3.65 7.18 8.96 41.26 -2.37 -
EY 39.88 29.52 27.41 13.93 11.16 2.42 -42.22 -
DY 0.00 0.00 0.00 8.33 12.50 0.00 0.00 -
P/NAPS 0.31 0.21 0.25 0.44 0.38 1.12 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 27/11/03 -
Price 0.31 0.34 0.24 0.50 0.42 1.22 1.70 -
P/RPS 0.30 0.23 0.16 0.35 0.30 0.84 32.42 -48.74%
P/EPS 2.78 4.27 2.92 7.48 9.41 43.39 -2.37 -
EY 36.02 23.44 34.27 13.38 10.63 2.30 -42.22 -
DY 0.00 0.00 0.00 8.00 11.90 0.00 0.00 -
P/NAPS 0.34 0.27 0.20 0.45 0.40 1.17 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