[KAMDAR] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 99.0%
YoY- 134.28%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 215,499 214,497 206,599 193,297 182,417 176,616 168,186 4.21%
PBT 22,627 20,108 20,739 26,642 14,974 13,501 9,893 14.77%
Tax -7,590 -6,503 -6,744 -6,583 -6,412 -5,013 -4,361 9.66%
NP 15,037 13,605 13,995 20,059 8,562 8,488 5,532 18.11%
-
NP to SH 15,037 13,641 13,995 20,059 8,562 7,723 4,905 20.50%
-
Tax Rate 33.54% 32.34% 32.52% 24.71% 42.82% 37.13% 44.08% -
Total Cost 200,462 200,892 192,604 173,238 173,855 168,128 162,654 3.54%
-
Net Worth 203,929 194,030 182,448 172,125 151,685 143,917 137,197 6.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 3,966 - - 5,041 6,291 -
Div Payout % - - 28.34% - - 65.27% 128.26% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 203,929 194,030 182,448 172,125 151,685 143,917 137,197 6.82%
NOSH 197,990 197,990 198,313 197,845 126,404 126,243 125,869 7.83%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.98% 6.34% 6.77% 10.38% 4.69% 4.81% 3.29% -
ROE 7.37% 7.03% 7.67% 11.65% 5.64% 5.37% 3.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 108.84 108.34 104.18 97.70 144.31 139.90 133.62 -3.35%
EPS 7.59 6.89 7.06 10.14 6.77 6.12 3.90 11.72%
DPS 0.00 0.00 2.00 0.00 0.00 4.00 5.00 -
NAPS 1.03 0.98 0.92 0.87 1.20 1.14 1.09 -0.93%
Adjusted Per Share Value based on latest NOSH - 197,845
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 108.75 108.24 104.26 97.54 92.05 89.13 84.87 4.21%
EPS 7.59 6.88 7.06 10.12 4.32 3.90 2.48 20.47%
DPS 0.00 0.00 2.00 0.00 0.00 2.54 3.17 -
NAPS 1.0291 0.9791 0.9207 0.8686 0.7655 0.7263 0.6923 6.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.59 0.48 0.38 0.31 0.33 0.53 0.42 -
P/RPS 0.54 0.44 0.36 0.32 0.23 0.38 0.31 9.68%
P/EPS 7.77 6.97 5.38 3.06 4.87 8.66 10.78 -5.30%
EY 12.87 14.35 18.57 32.71 20.53 11.54 9.28 5.59%
DY 0.00 0.00 5.26 0.00 0.00 7.55 11.90 -
P/NAPS 0.57 0.49 0.41 0.36 0.28 0.46 0.39 6.52%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.575 0.50 0.39 0.38 0.31 0.40 0.40 -
P/RPS 0.53 0.46 0.37 0.39 0.21 0.29 0.30 9.93%
P/EPS 7.57 7.26 5.53 3.75 4.58 6.54 10.26 -4.93%
EY 13.21 13.78 18.09 26.68 21.85 15.29 9.74 5.20%
DY 0.00 0.00 5.13 0.00 0.00 10.00 12.50 -
P/NAPS 0.56 0.51 0.42 0.44 0.26 0.35 0.37 7.14%

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