Highlights

[KAMDAR] YoY TTM Result on 2016-03-31 [#1]

Stock [KAMDAR]: KAMDAR GROUP (M) BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     20.43%    YoY -     -121.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 114,977 130,135 161,618 163,667 186,886 199,259 218,519 -9.76%
  YoY % -11.65% -19.48% -1.25% -12.42% -6.21% -8.81% -
  Horiz. % 52.62% 59.55% 73.96% 74.90% 85.52% 91.19% 100.00%
PBT 835 2,672 2,363 2,436 10,975 22,378 25,077 -41.97%
  YoY % -68.75% 13.08% -3.00% -77.80% -50.96% -10.76% -
  Horiz. % 3.33% 10.66% 9.42% 9.71% 43.77% 89.24% 100.00%
Tax -1,235 -1,789 -2,676 -3,850 -4,335 -6,443 -8,247 -26.19%
  YoY % 30.97% 33.15% 30.49% 11.19% 32.72% 21.87% -
  Horiz. % 14.98% 21.69% 32.45% 46.68% 52.56% 78.13% 100.00%
NP -400 883 -313 -1,414 6,640 15,935 16,830 -
  YoY % -145.30% 382.11% 77.86% -121.30% -58.33% -5.32% -
  Horiz. % -2.38% 5.25% -1.86% -8.40% 39.45% 94.68% 100.00%
NP to SH -400 883 -313 -1,414 6,640 15,935 16,830 -
  YoY % -145.30% 382.11% 77.86% -121.30% -58.33% -5.32% -
  Horiz. % -2.38% 5.25% -1.86% -8.40% 39.45% 94.68% 100.00%
Tax Rate 147.90 % 66.95 % 113.25 % 158.05 % 39.50 % 28.79 % 32.89 % 27.18%
  YoY % 120.91% -40.88% -28.35% 300.13% 37.20% -12.47% -
  Horiz. % 449.68% 203.56% 344.33% 480.54% 120.10% 87.53% 100.00%
Total Cost 115,377 129,252 161,931 165,081 180,246 183,324 201,689 -8.55%
  YoY % -10.73% -20.18% -1.91% -8.41% -1.68% -9.11% -
  Horiz. % 57.21% 64.08% 80.29% 81.85% 89.37% 90.89% 100.00%
Net Worth 223,728 223,728 219,768 220,310 221,748 221,748 207,889 1.18%
  YoY % 0.00% 1.80% -0.25% -0.65% 0.00% 6.67% -
  Horiz. % 107.62% 107.62% 105.71% 105.97% 106.67% 106.67% 100.00%
Dividend
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 223,728 223,728 219,768 220,310 221,748 221,748 207,889 1.18%
  YoY % 0.00% 1.80% -0.25% -0.65% 0.00% 6.67% -
  Horiz. % 107.62% 107.62% 105.71% 105.97% 106.67% 106.67% 100.00%
NOSH 197,990 197,990 197,990 198,478 197,990 197,990 197,990 -
  YoY % 0.00% 0.00% -0.25% 0.25% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.25% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -0.35 % 0.68 % -0.19 % -0.86 % 3.55 % 8.00 % 7.70 % -
  YoY % -151.47% 457.89% 77.91% -124.23% -55.62% 3.90% -
  Horiz. % -4.55% 8.83% -2.47% -11.17% 46.10% 103.90% 100.00%
ROE -0.18 % 0.39 % -0.14 % -0.64 % 2.99 % 7.19 % 8.10 % -
  YoY % -146.15% 378.57% 78.12% -121.40% -58.41% -11.23% -
  Horiz. % -2.22% 4.81% -1.73% -7.90% 36.91% 88.77% 100.00%
Per Share
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 58.07 65.73 81.63 82.46 94.39 100.64 110.37 -9.76%
  YoY % -11.65% -19.48% -1.01% -12.64% -6.21% -8.82% -
  Horiz. % 52.61% 59.55% 73.96% 74.71% 85.52% 91.18% 100.00%
EPS -0.20 0.45 -0.16 -0.71 3.35 8.05 8.50 -
  YoY % -144.44% 381.25% 77.46% -121.19% -58.39% -5.29% -
  Horiz. % -2.35% 5.29% -1.88% -8.35% 39.41% 94.71% 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 1.1300 1.1100 1.1100 1.1200 1.1200 1.0500 1.18%
  YoY % 0.00% 1.80% 0.00% -0.89% 0.00% 6.67% -
  Horiz. % 107.62% 107.62% 105.71% 105.71% 106.67% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 58.07 65.73 81.63 82.66 94.39 100.64 110.37 -9.76%
  YoY % -11.65% -19.48% -1.25% -12.43% -6.21% -8.82% -
  Horiz. % 52.61% 59.55% 73.96% 74.89% 85.52% 91.18% 100.00%
EPS -0.20 0.45 -0.16 -0.71 3.35 8.05 8.50 -
  YoY % -144.44% 381.25% 77.46% -121.19% -58.39% -5.29% -
  Horiz. % -2.35% 5.29% -1.88% -8.35% 39.41% 94.71% 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 1.1300 1.1100 1.1127 1.1200 1.1200 1.0500 1.18%
  YoY % 0.00% 1.80% -0.24% -0.65% 0.00% 6.67% -
  Horiz. % 107.62% 107.62% 105.71% 105.97% 106.67% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3000 0.3600 0.3850 0.3400 0.4800 0.5100 0.5050 -
P/RPS 0.52 0.55 0.47 0.41 0.51 0.51 0.46 1.98%
  YoY % -5.45% 17.02% 14.63% -19.61% 0.00% 10.87% -
  Horiz. % 113.04% 119.57% 102.17% 89.13% 110.87% 110.87% 100.00%
P/EPS -148.49 80.72 -243.53 -47.72 14.31 6.34 5.94 -
  YoY % -283.96% 133.15% -410.33% -433.47% 125.71% 6.73% -
  Horiz. % -2,499.83% 1,358.92% -4,099.83% -803.37% 240.91% 106.73% 100.00%
EY -0.67 1.24 -0.41 -2.10 6.99 15.78 16.83 -
  YoY % -154.03% 402.44% 80.48% -130.04% -55.70% -6.24% -
  Horiz. % -3.98% 7.37% -2.44% -12.48% 41.53% 93.76% 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 0.27 0.32 0.35 0.31 0.43 0.46 0.48 -8.79%
  YoY % -15.62% -8.57% 12.90% -27.91% -6.52% -4.17% -
  Horiz. % 56.25% 66.67% 72.92% 64.58% 89.58% 95.83% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 24/08/18 31/05/17 31/05/16 29/05/15 23/05/14 31/05/13 -
Price 0.3600 0.3800 0.3500 0.3700 0.4550 0.5600 0.5350 -
P/RPS 0.62 0.58 0.43 0.45 0.48 0.56 0.48 4.18%
  YoY % 6.90% 34.88% -4.44% -6.25% -14.29% 16.67% -
  Horiz. % 129.17% 120.83% 89.58% 93.75% 100.00% 116.67% 100.00%
P/EPS -178.19 85.21 -221.39 -51.94 13.57 6.96 6.29 -
  YoY % -309.12% 138.49% -326.24% -482.76% 94.97% 10.65% -
  Horiz. % -2,832.91% 1,354.69% -3,519.71% -825.76% 215.74% 110.65% 100.00%
EY -0.56 1.17 -0.45 -1.93 7.37 14.37 15.89 -
  YoY % -147.86% 360.00% 76.68% -126.19% -48.71% -9.57% -
  Horiz. % -3.52% 7.36% -2.83% -12.15% 46.38% 90.43% 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 0.34 0.32 0.33 0.41 0.50 0.51 -7.18%
  YoY % -5.88% 6.25% -3.03% -19.51% -18.00% -1.96% -
  Horiz. % 62.75% 66.67% 62.75% 64.71% 80.39% 98.04% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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