[KYM] QoQ Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 344.89%
YoY- 193.26%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 188,797 62,456 58,776 141,598 59,454 60,588 48,392 147.21%
PBT 17,626 -4,268 1,988 13,220 -11,128 -12,290 -12,836 -
Tax 9,490 0 0 7,118 2,928 4,392 0 -
NP 27,117 -4,268 1,988 20,338 -8,200 -7,898 -12,836 -
-
NP to SH 17,501 -4,468 1,816 13,126 -5,360 -5,760 -8,944 -
-
Tax Rate -53.84% - 0.00% -53.84% - - - -
Total Cost 161,680 66,724 56,788 121,260 67,654 68,486 61,228 90.70%
-
Net Worth 71,415 47,749 46,225 7,545,222 19,490 20,565 21,063 125.18%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 71,415 47,749 46,225 7,545,222 19,490 20,565 21,063 125.18%
NOSH 90,399 85,267 82,545 81,131 81,212 81,126 81,014 7.55%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.36% -6.83% 3.38% 14.36% -13.79% -13.04% -26.53% -
ROE 24.51% -9.36% 3.93% 0.17% -27.50% -28.01% -42.46% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 208.85 73.25 71.20 174.53 73.21 74.68 59.73 129.84%
EPS 19.36 -5.24 2.20 14.52 -6.60 -7.10 -11.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.56 0.56 93.00 0.24 0.2535 0.26 109.35%
Adjusted Per Share Value based on latest NOSH - 81,145
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 121.41 40.16 37.80 91.06 38.23 38.96 31.12 147.21%
EPS 11.25 -2.87 1.17 8.44 -3.45 -3.70 -5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4593 0.3071 0.2973 48.5223 0.1253 0.1323 0.1355 125.15%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.84 1.38 1.15 1.16 0.62 0.79 0.40 -
P/RPS 0.88 1.88 1.62 0.66 0.85 1.06 0.67 19.87%
P/EPS 9.50 -26.34 52.27 7.17 -9.39 -11.13 -3.62 -
EY 10.52 -3.80 1.91 13.95 -10.65 -8.99 -27.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.46 2.05 0.01 2.58 3.12 1.54 31.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 22/12/10 30/09/10 30/06/10 31/03/10 23/12/09 30/09/09 30/06/09 -
Price 2.84 1.43 1.16 1.34 0.62 0.66 0.71 -
P/RPS 1.36 1.95 1.63 0.77 0.85 0.88 1.19 9.28%
P/EPS 14.67 -27.29 52.73 8.28 -9.39 -9.30 -6.43 -
EY 6.82 -3.66 1.90 12.07 -10.65 -10.76 -15.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 2.55 2.07 0.01 2.58 2.60 2.73 19.96%

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