[KAMDAR] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 10.95%
YoY- 2.5%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 170,976 190,957 208,809 214,942 215,639 202,241 190,790 -1.81%
PBT 11,084 14,149 22,509 22,949 22,427 28,849 17,000 -6.87%
Tax -4,816 -5,050 -7,294 -7,270 -7,094 -6,754 -6,920 -5.85%
NP 6,268 9,099 15,215 15,679 15,333 22,095 10,080 -7.60%
-
NP to SH 6,268 9,099 15,215 15,716 15,332 22,095 10,080 -7.60%
-
Tax Rate 43.45% 35.69% 32.40% 31.68% 31.63% 23.41% 40.71% -
Total Cost 164,708 181,858 193,594 199,263 200,306 180,146 180,710 -1.53%
-
Net Worth 221,748 217,789 211,849 199,969 191,954 180,045 159,352 5.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 3,966 - - -
Div Payout % - - - - 25.87% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 221,748 217,789 211,849 199,969 191,954 180,045 159,352 5.65%
NOSH 197,990 197,990 197,990 197,990 197,891 197,851 126,470 7.75%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.67% 4.76% 7.29% 7.29% 7.11% 10.93% 5.28% -
ROE 2.83% 4.18% 7.18% 7.86% 7.99% 12.27% 6.33% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 86.36 96.45 105.46 108.56 108.97 102.22 150.86 -8.87%
EPS 3.17 4.60 7.68 7.94 7.75 11.17 7.97 -14.23%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.12 1.10 1.07 1.01 0.97 0.91 1.26 -1.94%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 86.28 96.36 105.37 108.47 108.82 102.06 96.28 -1.81%
EPS 3.16 4.59 7.68 7.93 7.74 11.15 5.09 -7.63%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.119 1.099 1.0691 1.0091 0.9687 0.9086 0.8042 5.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.365 0.625 0.51 0.44 0.40 0.28 0.27 -
P/RPS 0.42 0.65 0.48 0.41 0.37 0.27 0.18 15.15%
P/EPS 11.53 13.60 6.64 5.54 5.16 2.51 3.39 22.62%
EY 8.67 7.35 15.07 18.04 19.37 39.88 29.52 -18.46%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.33 0.57 0.48 0.44 0.41 0.31 0.21 7.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 21/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.40 0.60 0.48 0.57 0.33 0.31 0.34 -
P/RPS 0.46 0.62 0.46 0.53 0.30 0.30 0.23 12.24%
P/EPS 12.63 13.06 6.25 7.18 4.26 2.78 4.27 19.80%
EY 7.91 7.66 16.01 13.93 23.48 36.02 23.44 -16.55%
DY 0.00 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.36 0.55 0.45 0.56 0.34 0.34 0.27 4.90%

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