[KAMDAR] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.11%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 214,942 215,639 202,241 190,790 187,285 178,253 175,326 3.45%
PBT 22,949 22,427 28,849 17,000 16,745 14,166 13,376 9.40%
Tax -7,270 -7,094 -6,754 -6,920 -6,369 -4,975 -7,133 0.31%
NP 15,679 15,333 22,095 10,080 10,376 9,191 6,243 16.57%
-
NP to SH 15,716 15,332 22,095 10,080 10,376 8,426 5,616 18.69%
-
Tax Rate 31.68% 31.63% 23.41% 40.71% 38.04% 35.12% 53.33% -
Total Cost 199,263 200,306 180,146 180,710 176,909 169,062 169,083 2.77%
-
Net Worth 199,969 191,954 180,045 159,352 148,880 138,586 132,047 7.15%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,966 - - - 5,041 6,291 -
Div Payout % - 25.87% - - - 59.83% 112.03% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 199,969 191,954 180,045 159,352 148,880 138,586 132,047 7.15%
NOSH 197,990 197,891 197,851 126,470 126,169 125,988 125,759 7.85%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.29% 7.11% 10.93% 5.28% 5.54% 5.16% 3.56% -
ROE 7.86% 7.99% 12.27% 6.33% 6.97% 6.08% 4.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 108.56 108.97 102.22 150.86 148.44 141.48 139.41 -4.07%
EPS 7.94 7.75 11.17 7.97 8.22 6.69 4.47 10.03%
DPS 0.00 2.00 0.00 0.00 0.00 4.00 5.00 -
NAPS 1.01 0.97 0.91 1.26 1.18 1.10 1.05 -0.64%
Adjusted Per Share Value based on latest NOSH - 126,470
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 108.47 108.82 102.06 96.28 94.51 89.95 88.48 3.45%
EPS 7.93 7.74 11.15 5.09 5.24 4.25 2.83 18.71%
DPS 0.00 2.00 0.00 0.00 0.00 2.54 3.17 -
NAPS 1.0091 0.9687 0.9086 0.8042 0.7513 0.6994 0.6664 7.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.44 0.40 0.28 0.27 0.30 0.48 0.40 -
P/RPS 0.41 0.37 0.27 0.18 0.20 0.34 0.29 5.93%
P/EPS 5.54 5.16 2.51 3.39 3.65 7.18 8.96 -7.69%
EY 18.04 19.37 39.88 29.52 27.41 13.93 11.16 8.32%
DY 0.00 5.00 0.00 0.00 0.00 8.33 12.50 -
P/NAPS 0.44 0.41 0.31 0.21 0.25 0.44 0.38 2.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.57 0.33 0.31 0.34 0.24 0.50 0.42 -
P/RPS 0.53 0.30 0.30 0.23 0.16 0.35 0.30 9.93%
P/EPS 7.18 4.26 2.78 4.27 2.92 7.48 9.41 -4.40%
EY 13.93 23.48 36.02 23.44 34.27 13.38 10.63 4.60%
DY 0.00 6.06 0.00 0.00 0.00 8.00 11.90 -
P/NAPS 0.56 0.34 0.34 0.27 0.20 0.45 0.40 5.76%

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