[KAMDAR] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.4%
YoY- 0.55%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 216,063 208,526 196,752 185,357 180,094 167,419 178,601 3.22%
PBT 20,862 20,760 26,978 15,515 14,965 10,562 13,987 6.88%
Tax -6,704 -6,693 -6,649 -6,319 -5,819 -4,361 -7,220 -1.22%
NP 14,158 14,067 20,329 9,196 9,146 6,201 6,767 13.07%
-
NP to SH 14,194 14,067 20,329 9,196 9,146 5,436 6,140 14.97%
-
Tax Rate 32.13% 32.24% 24.65% 40.73% 38.88% 41.29% 51.62% -
Total Cost 201,905 194,459 176,423 176,161 170,948 161,218 171,834 2.72%
-
Net Worth 196,010 183,292 175,242 1,548 141,787 135,795 134,719 6.44%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 3,966 - - 5,041 6,291 - -
Div Payout % - 28.20% - - 55.12% 115.74% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 196,010 183,292 175,242 1,548 141,787 135,795 134,719 6.44%
NOSH 197,990 199,230 201,428 1,279 124,375 125,736 125,906 7.82%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.55% 6.75% 10.33% 4.96% 5.08% 3.70% 3.79% -
ROE 7.24% 7.67% 11.60% 594.02% 6.45% 4.00% 4.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.13 104.67 97.68 14,487.68 144.80 133.15 141.85 -4.27%
EPS 7.17 7.06 10.09 718.77 7.35 4.32 4.88 6.61%
DPS 0.00 2.00 0.00 0.00 4.00 5.00 0.00 -
NAPS 0.99 0.92 0.87 1.21 1.14 1.08 1.07 -1.28%
Adjusted Per Share Value based on latest NOSH - 1,279
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.03 105.23 99.29 93.54 90.88 84.49 90.13 3.22%
EPS 7.16 7.10 10.26 4.64 4.62 2.74 3.10 14.95%
DPS 0.00 2.00 0.00 0.00 2.54 3.17 0.00 -
NAPS 0.9891 0.925 0.8843 0.0078 0.7155 0.6853 0.6798 6.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.43 0.36 0.34 0.28 0.46 0.41 0.99 -
P/RPS 0.39 0.34 0.35 0.00 0.32 0.31 0.70 -9.28%
P/EPS 6.00 5.10 3.37 0.04 6.26 9.48 20.30 -18.36%
EY 16.67 19.61 29.68 2,567.03 15.99 10.54 4.93 22.49%
DY 0.00 5.56 0.00 0.00 8.70 12.20 0.00 -
P/NAPS 0.43 0.39 0.39 0.23 0.40 0.38 0.93 -12.05%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 31/05/10 29/05/09 30/05/08 30/05/07 31/05/06 -
Price 0.49 0.36 0.32 0.25 0.43 0.47 0.66 -
P/RPS 0.45 0.34 0.33 0.00 0.30 0.35 0.47 -0.72%
P/EPS 6.83 5.10 3.17 0.03 5.85 10.87 13.53 -10.75%
EY 14.63 19.61 31.54 2,875.07 17.10 9.20 7.39 12.04%
DY 0.00 5.56 0.00 0.00 9.30 10.64 0.00 -
P/NAPS 0.49 0.39 0.37 0.21 0.38 0.44 0.62 -3.84%

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