[KYM] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 48.51%
YoY- 90.73%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 87,244 78,155 76,545 73,324 69,352 66,220 188,797 -40.25%
PBT 424 -7,559 -506 -220 -828 19,978 17,626 -91.68%
Tax 0 161 -194 0 0 8,297 9,490 -
NP 424 -7,398 -701 -220 -828 28,275 27,117 -93.76%
-
NP to SH 644 -5,142 -694 -414 -804 19,142 17,501 -88.95%
-
Tax Rate 0.00% - - - - -41.53% -53.84% -
Total Cost 86,820 85,553 77,246 73,544 70,180 37,945 161,680 -33.95%
-
Net Worth 6,899,999 11,178,261 10,198,288 101,321 103,849 9,369,071 71,415 2011.45%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 6,899,999 11,178,261 10,198,288 101,321 103,849 9,369,071 71,415 2011.45%
NOSH 114,999 111,782 110,850 108,947 111,666 100,742 90,399 17.42%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 0.49% -9.47% -0.92% -0.30% -1.19% 42.70% 14.36% -
ROE 0.01% -0.05% -0.01% -0.41% -0.77% 0.20% 24.51% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 75.86 69.92 69.05 67.30 62.11 65.73 208.85 -49.12%
EPS 0.56 -4.60 -0.63 -0.38 -0.72 20.40 19.36 -90.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 60.00 100.00 92.00 0.93 0.93 93.00 0.79 1698.16%
Adjusted Per Share Value based on latest NOSH - 60,000
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 57.17 51.22 50.16 48.05 45.45 43.39 123.72 -40.25%
EPS 0.42 -3.37 -0.46 -0.27 -0.53 12.54 11.47 -88.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 45.2157 73.2512 66.8294 0.664 0.6805 61.3956 0.468 2011.40%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.29 1.44 1.58 2.20 2.44 2.60 1.84 -
P/RPS 1.70 2.06 2.29 3.27 3.93 3.96 0.88 55.17%
P/EPS 230.36 -31.30 -252.13 -578.95 -338.89 13.68 9.50 739.39%
EY 0.43 -3.19 -0.40 -0.17 -0.30 7.31 10.52 -88.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.02 2.37 2.62 0.03 2.33 -95.81%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 30/03/12 23/12/11 28/09/11 28/06/11 31/03/11 22/12/10 -
Price 1.15 1.31 1.55 1.60 2.30 2.20 2.84 -
P/RPS 1.52 1.87 2.24 2.38 3.70 3.35 1.36 7.70%
P/EPS 205.36 -28.48 -247.34 -421.05 -319.44 11.58 14.67 481.77%
EY 0.49 -3.51 -0.40 -0.24 -0.31 8.64 6.82 -82.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.02 1.72 2.47 0.02 3.59 -96.86%

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