[KYM] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 112.52%
YoY- 180.1%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 88,929 88,701 88,326 87,244 78,155 76,545 73,324 13.66%
PBT 2,029 2,461 950 424 -7,559 -506 -220 -
Tax -3,356 -117 -6 0 161 -194 0 -
NP -1,327 2,344 944 424 -7,398 -701 -220 229.55%
-
NP to SH -1,565 2,614 1,096 644 -5,142 -694 -414 141.69%
-
Tax Rate 165.40% 4.75% 0.63% 0.00% - - - -
Total Cost 90,256 86,357 87,382 86,820 85,553 77,246 73,544 14.55%
-
Net Worth 82,423 74,468 93,942 6,899,999 11,178,261 10,198,288 101,321 -12.80%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 82,423 74,468 93,942 6,899,999 11,178,261 10,198,288 101,321 -12.80%
NOSH 132,941 124,113 156,571 114,999 111,782 110,850 108,947 14.12%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -1.49% 2.64% 1.07% 0.49% -9.47% -0.92% -0.30% -
ROE -1.90% 3.51% 1.17% 0.01% -0.05% -0.01% -0.41% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 66.89 71.47 56.41 75.86 69.92 69.05 67.30 -0.40%
EPS -0.97 2.11 0.70 0.56 -4.60 -0.63 -0.38 86.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.60 60.00 100.00 92.00 0.93 -23.59%
Adjusted Per Share Value based on latest NOSH - 114,999
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 57.19 57.04 56.80 56.11 50.26 49.23 47.15 13.66%
EPS -1.01 1.68 0.70 0.41 -3.31 -0.45 -0.27 140.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5301 0.4789 0.6041 44.373 71.8859 65.5839 0.6516 -12.79%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.89 1.08 1.21 1.29 1.44 1.58 2.20 -
P/RPS 1.33 1.51 2.14 1.70 2.06 2.29 3.27 -44.95%
P/EPS -75.60 51.27 172.86 230.36 -31.30 -252.13 -578.95 -74.10%
EY -1.32 1.95 0.58 0.43 -3.19 -0.40 -0.17 289.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.80 2.02 0.02 0.01 0.02 2.37 -28.15%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 20/12/12 26/09/12 28/06/12 30/03/12 23/12/11 28/09/11 -
Price 0.885 0.92 0.98 1.15 1.31 1.55 1.60 -
P/RPS 1.32 1.29 1.74 1.52 1.87 2.24 2.38 -32.37%
P/EPS -75.18 43.67 140.00 205.36 -28.48 -247.34 -421.05 -68.12%
EY -1.33 2.29 0.71 0.49 -3.51 -0.40 -0.24 211.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.53 1.63 0.02 0.01 0.02 1.72 -11.53%

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