Highlights

[KAMDAR] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [KAMDAR]: KAMDAR GROUP (M) BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -18.04%    YoY -     -11.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 147,988 144,320 151,012 174,232 161,432 182,872 170,792 -2.27%
  YoY % 2.54% -4.43% -13.33% 7.93% -11.72% 7.07% -
  Horiz. % 86.65% 84.50% 88.42% 102.01% 94.52% 107.07% 100.00%
PBT 10,352 2,360 11,640 9,320 10,704 18,836 9,036 2.20%
  YoY % 338.64% -79.73% 24.89% -12.93% -43.17% 108.46% -
  Horiz. % 114.56% 26.12% 128.82% 103.14% 118.46% 208.46% 100.00%
Tax -3,392 -2,312 -4,336 -3,468 -4,068 -6,344 -3,716 -1.45%
  YoY % -46.71% 46.68% -25.03% 14.75% 35.88% -70.72% -
  Horiz. % 91.28% 62.22% 116.68% 93.33% 109.47% 170.72% 100.00%
NP 6,960 48 7,304 5,852 6,636 12,492 5,320 4.39%
  YoY % 14,400.00% -99.34% 24.81% -11.81% -46.88% 134.81% -
  Horiz. % 130.83% 0.90% 137.29% 110.00% 124.74% 234.81% 100.00%
NP to SH 6,960 48 7,304 5,852 6,636 12,492 5,320 4.39%
  YoY % 14,400.00% -99.34% 24.81% -11.81% -46.88% 134.81% -
  Horiz. % 130.83% 0.90% 137.29% 110.00% 124.74% 234.81% 100.00%
Tax Rate 32.77 % 97.97 % 37.25 % 37.21 % 38.00 % 33.68 % 41.12 % -3.57%
  YoY % -66.55% 163.01% 0.11% -2.08% 12.83% -18.09% -
  Horiz. % 79.69% 238.25% 90.59% 90.49% 92.41% 81.91% 100.00%
Total Cost 141,028 144,272 143,708 168,380 154,796 170,380 165,472 -2.52%
  YoY % -2.25% 0.39% -14.65% 8.78% -9.15% 2.97% -
  Horiz. % 85.23% 87.19% 86.85% 101.76% 93.55% 102.97% 100.00%
Net Worth 223,728 219,768 219,768 221,748 221,748 207,889 196,010 2.14%
  YoY % 1.80% 0.00% -0.89% 0.00% 6.67% 6.06% -
  Horiz. % 114.14% 112.12% 112.12% 113.13% 113.13% 106.06% 100.00%
Dividend
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
30/09/14 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 223,728 219,768 219,768 221,748 221,748 207,889 196,010 2.14%
  YoY % 1.80% 0.00% -0.89% 0.00% 6.67% 6.06% -
  Horiz. % 114.14% 112.12% 112.12% 113.13% 113.13% 106.06% 100.00%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.70 % 0.03 % 4.84 % 3.36 % 4.11 % 6.83 % 3.11 % 6.83%
  YoY % 15,566.67% -99.38% 44.05% -18.25% -39.82% 119.61% -
  Horiz. % 151.13% 0.96% 155.63% 108.04% 132.15% 219.61% 100.00%
ROE 3.11 % 0.02 % 3.32 % 2.64 % 2.99 % 6.01 % 2.71 % 2.23%
  YoY % 15,450.00% -99.40% 25.76% -11.71% -50.25% 121.77% -
  Horiz. % 114.76% 0.74% 122.51% 97.42% 110.33% 221.77% 100.00%
Per Share
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 74.75 72.89 76.27 88.00 81.54 92.36 86.26 -2.26%
  YoY % 2.55% -4.43% -13.33% 7.92% -11.72% 7.07% -
  Horiz. % 86.66% 84.50% 88.42% 102.02% 94.53% 107.07% 100.00%
EPS 3.52 0.04 3.68 2.96 3.36 6.32 2.68 4.46%
  YoY % 8,700.00% -98.91% 24.32% -11.90% -46.84% 135.82% -
  Horiz. % 131.34% 1.49% 137.31% 110.45% 125.37% 235.82% 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 1.1300 1.1100 1.1100 1.1200 1.1200 1.0500 0.9900 2.14%
  YoY % 1.80% 0.00% -0.89% 0.00% 6.67% 6.06% -
  Horiz. % 114.14% 112.12% 112.12% 113.13% 113.13% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 74.75 72.89 76.27 88.00 81.54 92.36 86.26 -2.26%
  YoY % 2.55% -4.43% -13.33% 7.92% -11.72% 7.07% -
  Horiz. % 86.66% 84.50% 88.42% 102.02% 94.53% 107.07% 100.00%
EPS 3.52 0.04 3.68 2.96 3.36 6.32 2.68 4.46%
  YoY % 8,700.00% -98.91% 24.32% -11.90% -46.84% 135.82% -
  Horiz. % 131.34% 1.49% 137.31% 110.45% 125.37% 235.82% 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 1.1300 1.1100 1.1100 1.1200 1.1200 1.0500 0.9900 2.14%
  YoY % 1.80% 0.00% -0.89% 0.00% 6.67% 6.06% -
  Horiz. % 114.14% 112.12% 112.12% 113.13% 113.13% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3600 0.3850 0.3400 0.4800 0.5100 0.5050 0.4300 -
P/RPS 0.48 0.53 0.45 0.55 0.63 0.55 0.50 -0.65%
  YoY % -9.43% 17.78% -18.18% -12.70% 14.55% 10.00% -
  Horiz. % 96.00% 106.00% 90.00% 110.00% 126.00% 110.00% 100.00%
P/EPS 10.24 1,588.04 9.22 16.24 15.22 8.00 16.00 -6.89%
  YoY % -99.36% 17,123.86% -43.23% 6.70% 90.25% -50.00% -
  Horiz. % 64.00% 9,925.25% 57.62% 101.50% 95.12% 50.00% 100.00%
EY 9.76 0.06 10.85 6.16 6.57 12.49 6.25 7.39%
  YoY % 16,166.67% -99.45% 76.14% -6.24% -47.40% 99.84% -
  Horiz. % 156.16% 0.96% 173.60% 98.56% 105.12% 199.84% 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 0.32 0.35 0.31 0.43 0.46 0.48 0.43 -4.62%
  YoY % -8.57% 12.90% -27.91% -6.52% -4.17% 11.63% -
  Horiz. % 74.42% 81.40% 72.09% 100.00% 106.98% 111.63% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/08/18 31/05/17 31/05/16 29/05/15 23/05/14 31/05/13 29/05/12 -
Price 0.3800 0.3700 0.3700 0.4550 0.5600 0.5350 0.4900 -
P/RPS 0.51 0.51 0.49 0.52 0.69 0.58 0.57 -1.76%
  YoY % 0.00% 4.08% -5.77% -24.64% 18.97% 1.75% -
  Horiz. % 89.47% 89.47% 85.96% 91.23% 121.05% 101.75% 100.00%
P/EPS 10.81 1,526.17 10.03 15.39 16.71 8.48 18.24 -8.03%
  YoY % -99.29% 15,116.05% -34.83% -7.90% 97.05% -53.51% -
  Horiz. % 59.27% 8,367.16% 54.99% 84.38% 91.61% 46.49% 100.00%
EY 9.25 0.07 9.97 6.50 5.99 11.79 5.48 8.73%
  YoY % 13,114.29% -99.30% 53.38% 8.51% -49.19% 115.15% -
  Horiz. % 168.80% 1.28% 181.93% 118.61% 109.31% 215.15% 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 0.34 0.33 0.33 0.41 0.50 0.51 0.49 -5.68%
  YoY % 3.03% 0.00% -19.51% -18.00% -1.96% 4.08% -
  Horiz. % 69.39% 67.35% 67.35% 83.67% 102.04% 104.08% 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
 
 

345  402  600  1144 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.265-0.005 
 MESTRON 0.235+0.02 
 PA 0.1750.00 
 QES 0.37+0.015 
 SAMAIDEN 1.98+0.30 
 JAKS 0.69+0.02 
 HSI-HDT 0.07-0.045 

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