Highlights

[KAMDAR] YoY TTM 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 QoQ -     -2,188.24%    YoY -     -1,843.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 109,291 117,087 138,932 169,472 183,686 204,619 215,499 -8.94%
  YoY % -6.66% -15.72% -18.02% -7.74% -10.23% -5.05% -
  Horiz. % 50.72% 54.33% 64.47% 78.64% 85.24% 94.95% 100.00%
PBT -2,254 1,458 5,598 1,856 11,321 24,411 22,627 -
  YoY % -254.60% -73.95% 201.62% -83.61% -53.62% 7.88% -
  Horiz. % -9.96% 6.44% 24.74% 8.20% 50.03% 107.88% 100.00%
Tax -1,651 -1,234 -2,346 -3,633 -4,485 -7,012 -7,590 -18.97%
  YoY % -33.79% 47.40% 35.43% 19.00% 36.04% 7.62% -
  Horiz. % 21.75% 16.26% 30.91% 47.87% 59.09% 92.38% 100.00%
NP -3,905 224 3,252 -1,777 6,836 17,399 15,037 -
  YoY % -1,843.30% -93.11% 283.01% -125.99% -60.71% 15.71% -
  Horiz. % -25.97% 1.49% 21.63% -11.82% 45.46% 115.71% 100.00%
NP to SH -3,905 224 3,252 -1,777 6,836 17,399 15,037 -
  YoY % -1,843.30% -93.11% 283.01% -125.99% -60.71% 15.71% -
  Horiz. % -25.97% 1.49% 21.63% -11.82% 45.46% 115.71% 100.00%
Tax Rate - % 84.64 % 41.91 % 195.74 % 39.62 % 28.72 % 33.54 % -
  YoY % 0.00% 101.96% -78.59% 394.04% 37.95% -14.37% -
  Horiz. % 0.00% 252.36% 124.96% 583.60% 118.13% 85.63% 100.00%
Total Cost 113,196 116,863 135,680 171,249 176,850 187,220 200,462 -7.58%
  YoY % -3.14% -13.87% -20.77% -3.17% -5.54% -6.61% -
  Horiz. % 56.47% 58.30% 67.68% 85.43% 88.22% 93.39% 100.00%
Net Worth 217,789 221,748 223,728 220,880 219,768 221,748 203,929 0.91%
  YoY % -1.79% -0.88% 1.29% 0.51% -0.89% 8.74% -
  Horiz. % 106.80% 108.74% 109.71% 108.31% 107.77% 108.74% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 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
31/03/20 31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 217,789 221,748 223,728 220,880 219,768 221,748 203,929 0.91%
  YoY % -1.79% -0.88% 1.29% 0.51% -0.89% 8.74% -
  Horiz. % 106.80% 108.74% 109.71% 108.31% 107.77% 108.74% 100.00%
NOSH 197,990 197,990 197,990 200,799 197,990 197,990 197,990 -
  YoY % 0.00% 0.00% -1.40% 1.42% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 101.42% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -3.57 % 0.19 % 2.34 % -1.05 % 3.72 % 8.50 % 6.98 % -
  YoY % -1,978.95% -91.88% 322.86% -128.23% -56.24% 21.78% -
  Horiz. % -51.15% 2.72% 33.52% -15.04% 53.30% 121.78% 100.00%
ROE -1.79 % 0.10 % 1.45 % -0.80 % 3.11 % 7.85 % 7.37 % -
  YoY % -1,890.00% -93.10% 281.25% -125.72% -60.38% 6.51% -
  Horiz. % -24.29% 1.36% 19.67% -10.85% 42.20% 106.51% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.20 59.14 70.17 84.40 92.78 103.35 108.84 -8.94%
  YoY % -6.66% -15.72% -16.86% -9.03% -10.23% -5.04% -
  Horiz. % 50.72% 54.34% 64.47% 77.55% 85.24% 94.96% 100.00%
EPS -1.97 0.11 1.64 -0.88 3.45 8.79 7.59 -
  YoY % -1,890.91% -93.29% 286.36% -125.51% -60.75% 15.81% -
  Horiz. % -25.96% 1.45% 21.61% -11.59% 45.45% 115.81% 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 1.1000 1.1100 1.1200 1.0300 0.91%
  YoY % -1.79% -0.88% 2.73% -0.90% -0.89% 8.74% -
  Horiz. % 106.80% 108.74% 109.71% 106.80% 107.77% 108.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/20 31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.20 59.14 70.17 85.60 92.78 103.35 108.84 -8.94%
  YoY % -6.66% -15.72% -18.03% -7.74% -10.23% -5.04% -
  Horiz. % 50.72% 54.34% 64.47% 78.65% 85.24% 94.96% 100.00%
EPS -1.97 0.11 1.64 -0.90 3.45 8.79 7.59 -
  YoY % -1,890.91% -93.29% 282.22% -126.09% -60.75% 15.81% -
  Horiz. % -25.96% 1.45% 21.61% -11.86% 45.45% 115.81% 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 1.1156 1.1100 1.1200 1.0300 0.91%
  YoY % -1.79% -0.88% 1.29% 0.50% -0.89% 8.74% -
  Horiz. % 106.80% 108.74% 109.71% 108.31% 107.77% 108.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/03/20 29/03/19 30/03/18 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2500 0.2900 0.3500 0.3750 0.6500 0.5100 0.5900 -
P/RPS 0.45 0.49 0.50 0.44 0.70 0.49 0.54 -2.48%
  YoY % -8.16% -2.00% 13.64% -37.14% 42.86% -9.26% -
  Horiz. % 83.33% 90.74% 92.59% 81.48% 129.63% 90.74% 100.00%
P/EPS -12.68 256.33 21.31 -42.37 18.83 5.80 7.77 -
  YoY % -104.95% 1,102.86% 150.30% -325.01% 224.66% -25.35% -
  Horiz. % -163.19% 3,298.97% 274.26% -545.30% 242.34% 74.65% 100.00%
EY -7.89 0.39 4.69 -2.36 5.31 17.23 12.87 -
  YoY % -2,123.08% -91.68% 298.73% -144.44% -69.18% 33.88% -
  Horiz. % -61.31% 3.03% 36.44% -18.34% 41.26% 133.88% 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 0.34 0.59 0.46 0.57 -11.76%
  YoY % -11.54% -16.13% -8.82% -42.37% 28.26% -19.30% -
  Horiz. % 40.35% 45.61% 54.39% 59.65% 103.51% 80.70% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 31/05/19 31/05/18 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.1950 0.3300 0.3600 0.3650 0.4800 0.5200 0.5750 -
P/RPS 0.35 0.56 0.51 0.43 0.52 0.50 0.53 -5.56%
  YoY % -37.50% 9.80% 18.60% -17.31% 4.00% -5.66% -
  Horiz. % 66.04% 105.66% 96.23% 81.13% 98.11% 94.34% 100.00%
P/EPS -9.89 291.68 21.92 -41.24 13.90 5.92 7.57 -
  YoY % -103.39% 1,230.66% 153.15% -396.69% 134.80% -21.80% -
  Horiz. % -130.65% 3,853.10% 289.56% -544.78% 183.62% 78.20% 100.00%
EY -10.11 0.34 4.56 -2.42 7.19 16.90 13.21 -
  YoY % -3,073.53% -92.54% 288.43% -133.66% -57.46% 27.93% -
  Horiz. % -76.53% 2.57% 34.52% -18.32% 54.43% 127.93% 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 0.33 0.43 0.46 0.56 -14.49%
  YoY % -37.93% -9.38% -3.03% -23.26% -6.52% -17.86% -
  Horiz. % 32.14% 51.79% 57.14% 58.93% 76.79% 82.14% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

327  385  603  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.365+0.01 
 SAMAIDEN 1.89+0.21 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 
 XDL 0.065-0.005 

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