[KAMDAR] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 14.35%
YoY- 15.71%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 138,932 169,472 183,686 204,619 215,499 214,497 206,599 -5.32%
PBT 5,598 1,856 11,321 24,411 22,627 20,108 20,739 -16.52%
Tax -2,346 -3,633 -4,485 -7,012 -7,590 -6,503 -6,744 -13.55%
NP 3,252 -1,777 6,836 17,399 15,037 13,605 13,995 -18.22%
-
NP to SH 3,252 -1,777 6,836 17,399 15,037 13,641 13,995 -18.22%
-
Tax Rate 41.91% 195.74% 39.62% 28.72% 33.54% 32.34% 32.52% -
Total Cost 135,680 171,249 176,850 187,220 200,462 200,892 192,604 -4.71%
-
Net Worth 223,728 220,880 219,768 221,748 203,929 194,030 182,448 2.85%
Dividend
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 3,966 -
Div Payout % - - - - - - 28.34% -
Equity
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 223,728 220,880 219,768 221,748 203,929 194,030 182,448 2.85%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 198,313 -0.02%
Ratio Analysis
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.34% -1.05% 3.72% 8.50% 6.98% 6.34% 6.77% -
ROE 1.45% -0.80% 3.11% 7.85% 7.37% 7.03% 7.67% -
Per Share
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 70.17 84.40 92.78 103.35 108.84 108.34 104.18 -5.30%
EPS 1.64 -0.88 3.45 8.79 7.59 6.89 7.06 -18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.13 1.10 1.11 1.12 1.03 0.98 0.92 2.87%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 70.17 85.60 92.78 103.35 108.84 108.34 104.35 -5.32%
EPS 1.64 -0.90 3.45 8.79 7.59 6.89 7.07 -18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.13 1.1156 1.11 1.12 1.03 0.98 0.9215 2.85%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/03/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.35 0.375 0.65 0.51 0.59 0.48 0.38 -
P/RPS 0.50 0.44 0.70 0.49 0.54 0.44 0.36 4.63%
P/EPS 21.31 -42.37 18.83 5.80 7.77 6.97 5.38 20.90%
EY 4.69 -2.36 5.31 17.23 12.87 14.35 18.57 -17.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.31 0.34 0.59 0.46 0.57 0.49 0.41 -3.78%
Price Multiplier on Announcement Date
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/05/18 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.36 0.365 0.48 0.52 0.575 0.50 0.39 -
P/RPS 0.51 0.43 0.52 0.50 0.53 0.46 0.37 4.52%
P/EPS 21.92 -41.24 13.90 5.92 7.57 7.26 5.53 20.91%
EY 4.56 -2.42 7.19 16.90 13.21 13.78 18.09 -17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.13 -
P/NAPS 0.32 0.33 0.43 0.46 0.56 0.51 0.42 -3.68%

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