[KAMDAR] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -32.44%
YoY- -40.2%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 145,580 164,761 170,976 190,957 208,809 214,942 215,639 -6.08%
PBT 5,892 -1,910 11,084 14,149 22,509 22,949 22,427 -19.23%
Tax -1,443 -2,537 -4,816 -5,050 -7,294 -7,270 -7,094 -22.46%
NP 4,449 -4,447 6,268 9,099 15,215 15,679 15,333 -17.94%
-
NP to SH 4,449 -4,447 6,268 9,099 15,215 15,716 15,332 -17.94%
-
Tax Rate 24.49% - 43.45% 35.69% 32.40% 31.68% 31.63% -
Total Cost 141,131 169,208 164,708 181,858 193,594 199,263 200,306 -5.44%
-
Net Worth 223,728 217,893 221,748 217,789 211,849 199,969 191,954 2.47%
Dividend
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 3,966 -
Div Payout % - - - - - - 25.87% -
Equity
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 223,728 217,893 221,748 217,789 211,849 199,969 191,954 2.47%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,891 0.00%
Ratio Analysis
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.06% -2.70% 3.67% 4.76% 7.29% 7.29% 7.11% -
ROE 1.99% -2.04% 2.83% 4.18% 7.18% 7.86% 7.99% -
Per Share
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.53 83.18 86.36 96.45 105.46 108.56 108.97 -6.09%
EPS 2.25 -2.24 3.17 4.60 7.68 7.94 7.75 -17.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.13 1.10 1.12 1.10 1.07 1.01 0.97 2.46%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.47 83.14 86.28 96.36 105.37 108.47 108.82 -6.08%
EPS 2.25 -2.24 3.16 4.59 7.68 7.93 7.74 -17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.129 1.0996 1.119 1.099 1.0691 1.0091 0.9687 2.47%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.35 0.325 0.365 0.625 0.51 0.44 0.40 -
P/RPS 0.48 0.39 0.42 0.65 0.48 0.41 0.37 4.24%
P/EPS 15.58 -14.48 11.53 13.60 6.64 5.54 5.16 19.31%
EY 6.42 -6.91 8.67 7.35 15.07 18.04 19.37 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.31 0.30 0.33 0.57 0.48 0.44 0.41 -4.36%
Price Multiplier on Announcement Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/02/18 25/11/16 30/11/15 28/11/14 21/11/13 30/11/12 30/11/11 -
Price 0.37 0.35 0.40 0.60 0.48 0.57 0.33 -
P/RPS 0.50 0.42 0.46 0.62 0.46 0.53 0.30 8.50%
P/EPS 16.47 -15.59 12.63 13.06 6.25 7.18 4.26 24.12%
EY 6.07 -6.41 7.91 7.66 16.01 13.93 23.48 -19.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.06 -
P/NAPS 0.33 0.32 0.36 0.55 0.45 0.56 0.34 -0.47%

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