Highlights

[KAMDAR] YoY Annual (Unaudited) Result on 2020-03-31 [#4]

Stock [KAMDAR]: KAMDAR GROUP (M) BHD
Announcement Date 30-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Mar-2020  [#4]
Profit Trend YoY -     -2,004.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 109,291 117,087 175,012 163,291 169,472 183,688 204,660 -9.55%
  YoY % -6.66% -33.10% 7.18% -3.65% -7.74% -10.25% -
  Horiz. % 53.40% 57.21% 85.51% 79.79% 82.81% 89.75% 100.00%
PBT -2,254 1,433 6,188 4,683 423 12,893 22,713 -
  YoY % -257.29% -76.84% 32.14% 1,007.09% -96.72% -43.24% -
  Horiz. % -9.92% 6.31% 27.24% 20.62% 1.86% 56.76% 100.00%
Tax -1,651 -1,228 -2,924 -3,182 -3,672 -5,753 -6,185 -19.04%
  YoY % -34.45% 58.00% 8.11% 13.34% 36.17% 6.98% -
  Horiz. % 26.69% 19.85% 47.28% 51.45% 59.37% 93.02% 100.00%
NP -3,905 205 3,264 1,501 -3,249 7,140 16,528 -
  YoY % -2,004.88% -93.72% 117.46% 146.20% -145.50% -56.80% -
  Horiz. % -23.63% 1.24% 19.75% 9.08% -19.66% 43.20% 100.00%
NP to SH -3,905 205 3,264 1,501 -3,249 7,140 16,528 -
  YoY % -2,004.88% -93.72% 117.46% 146.20% -145.50% -56.80% -
  Horiz. % -23.63% 1.24% 19.75% 9.08% -19.66% 43.20% 100.00%
Tax Rate - % 85.69 % 47.25 % 67.95 % 868.09 % 44.62 % 27.23 % -
  YoY % 0.00% 81.35% -30.46% -92.17% 1,845.52% 63.86% -
  Horiz. % 0.00% 314.69% 173.52% 249.54% 3,187.99% 163.86% 100.00%
Total Cost 113,196 116,882 171,748 161,790 172,721 176,548 188,132 -7.80%
  YoY % -3.15% -31.95% 6.15% -6.33% -2.17% -6.16% -
  Horiz. % 60.17% 62.13% 91.29% 86.00% 91.81% 93.84% 100.00%
Net Worth 217,789 221,748 223,728 219,768 217,789 221,922 221,907 -0.30%
  YoY % -1.79% -0.88% 1.80% 0.91% -1.86% 0.01% -
  Horiz. % 98.14% 99.93% 100.82% 99.04% 98.14% 100.01% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 217,789 221,748 223,728 219,768 217,789 221,922 221,907 -0.30%
  YoY % -1.79% -0.88% 1.80% 0.91% -1.86% 0.01% -
  Horiz. % 98.14% 99.93% 100.82% 99.04% 98.14% 100.01% 100.00%
NOSH 197,990 197,990 197,990 197,990 197,990 198,144 198,132 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.08% 0.01% -
  Horiz. % 99.93% 99.93% 99.93% 99.93% 99.93% 100.01% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -3.57 % 0.18 % 1.87 % 0.92 % -1.92 % 3.89 % 8.08 % -
  YoY % -2,083.33% -90.37% 103.26% 147.92% -149.36% -51.86% -
  Horiz. % -44.18% 2.23% 23.14% 11.39% -23.76% 48.14% 100.00%
ROE -1.79 % 0.09 % 1.46 % 0.68 % -1.49 % 3.22 % 7.45 % -
  YoY % -2,088.89% -93.84% 114.71% 145.64% -146.27% -56.78% -
  Horiz. % -24.03% 1.21% 19.60% 9.13% -20.00% 43.22% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 55.20 59.14 88.39 82.47 85.60 92.70 103.29 -9.54%
  YoY % -6.66% -33.09% 7.18% -3.66% -7.66% -10.25% -
  Horiz. % 53.44% 57.26% 85.57% 79.84% 82.87% 89.75% 100.00%
EPS -1.97 0.10 1.65 0.76 -1.60 3.60 8.30 -
  YoY % -2,070.00% -93.94% 117.11% 147.50% -144.44% -56.63% -
  Horiz. % -23.73% 1.20% 19.88% 9.16% -19.28% 43.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1000 1.1200 1.1300 1.1100 1.1000 1.1200 1.1200 -0.29%
  YoY % -1.79% -0.88% 1.80% 0.91% -1.79% 0.00% -
  Horiz. % 98.21% 100.00% 100.89% 99.11% 98.21% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 55.20 59.14 88.39 82.47 85.60 92.78 103.37 -9.55%
  YoY % -6.66% -33.09% 7.18% -3.66% -7.74% -10.24% -
  Horiz. % 53.40% 57.21% 85.51% 79.78% 82.81% 89.76% 100.00%
EPS -1.97 0.10 1.65 0.76 -1.60 3.61 8.35 -
  YoY % -2,070.00% -93.94% 117.11% 147.50% -144.32% -56.77% -
  Horiz. % -23.59% 1.20% 19.76% 9.10% -19.16% 43.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1000 1.1200 1.1300 1.1100 1.1000 1.1209 1.1208 -0.30%
  YoY % -1.79% -0.88% 1.80% 0.91% -1.86% 0.01% -
  Horiz. % 98.14% 99.93% 100.82% 99.04% 98.14% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2500 0.2900 0.3500 0.3150 0.3750 0.6500 0.5100 -
P/RPS 0.45 0.49 0.40 0.38 0.44 0.70 0.49 -1.35%
  YoY % -8.16% 22.50% 5.26% -13.64% -37.14% 42.86% -
  Horiz. % 91.84% 100.00% 81.63% 77.55% 89.80% 142.86% 100.00%
P/EPS -12.68 280.08 21.23 41.55 -22.85 18.04 6.11 -
  YoY % -104.53% 1,219.27% -48.90% 281.84% -226.66% 195.25% -
  Horiz. % -207.53% 4,583.96% 347.46% 680.03% -373.98% 295.25% 100.00%
EY -7.89 0.36 4.71 2.41 -4.38 5.54 16.36 -
  YoY % -2,291.67% -92.36% 95.44% 155.02% -179.06% -66.14% -
  Horiz. % -48.23% 2.20% 28.79% 14.73% -26.77% 33.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.26 0.31 0.28 0.34 0.58 0.46 -10.49%
  YoY % -11.54% -16.13% 10.71% -17.65% -41.38% 26.09% -
  Horiz. % 50.00% 56.52% 67.39% 60.87% 73.91% 126.09% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 31/05/19 31/05/18 27/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.1950 0.3300 0.3600 0.3500 0.3650 0.4800 0.5200 -
P/RPS 0.35 0.56 0.41 0.42 0.43 0.52 0.50 -5.55%
  YoY % -37.50% 36.59% -2.38% -2.33% -17.31% 4.00% -
  Horiz. % 70.00% 112.00% 82.00% 84.00% 86.00% 104.00% 100.00%
P/EPS -9.89 318.72 21.84 46.17 -22.24 13.32 6.23 -
  YoY % -103.10% 1,359.34% -52.70% 307.60% -266.97% 113.80% -
  Horiz. % -158.75% 5,115.89% 350.56% 741.09% -356.98% 213.80% 100.00%
EY -10.11 0.31 4.58 2.17 -4.50 7.51 16.04 -
  YoY % -3,361.29% -93.23% 111.06% 148.22% -159.92% -53.18% -
  Horiz. % -63.03% 1.93% 28.55% 13.53% -28.05% 46.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.18 0.29 0.32 0.32 0.33 0.43 0.46 -13.94%
  YoY % -37.93% -9.38% 0.00% -3.03% -23.26% -6.52% -
  Horiz. % 39.13% 63.04% 69.57% 69.57% 71.74% 93.48% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

98  94  411  1915 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DGB-WC 0.02+0.015 
 DNEX 0.2550.00 
 DGB 0.10-0.005 
 XOX 0.0950.00 
 KTG 0.255+0.01 
 DNEX-WD 0.0450.00 
 KNM 0.1850.00 
 MELEWAR 0.505+0.01 
 LIONIND 0.73+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS