[KYM] QoQ Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 422.22%
YoY- -84.12%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Cumulative Result
31/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 90,648 90,648 69,865 47,670 21,488 88,929 66,526 28.03%
PBT 13,116 13,034 873 341 116 2,029 1,846 378.78%
Tax -3,746 -3,746 -121 -564 -321 -3,356 -88 1900.45%
NP 9,370 9,288 752 -223 -205 -1,327 1,758 280.55%
-
NP to SH 4,333 4,333 -3,080 87 -27 -1,565 1,961 88.36%
-
Tax Rate 28.56% 28.74% 13.86% 165.40% 276.72% 165.40% 4.77% -
Total Cost 81,278 81,360 69,113 47,893 21,693 90,256 64,768 19.88%
-
Net Worth 65,249 0 64,490 53,070 20,587 82,423 74,468 -10.01%
Dividend
31/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 65,249 0 64,490 53,070 20,587 82,423 74,468 -10.01%
NOSH 101,952 102,193 111,191 86,999 33,750 132,941 124,113 -14.53%
Ratio Analysis
31/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 10.34% 10.25% 1.08% -0.47% -0.95% -1.49% 2.64% -
ROE 6.64% 0.00% -4.78% 0.16% -0.13% -1.90% 2.63% -
Per Share
31/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 88.91 88.70 62.83 54.79 63.67 66.89 53.60 49.80%
EPS 4.25 4.24 -2.77 0.10 -0.08 -0.97 1.58 120.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.00 0.58 0.61 0.61 0.62 0.60 5.28%
Adjusted Per Share Value based on latest NOSH - 81,428
31/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 58.29 58.29 44.93 30.66 13.82 57.19 42.78 28.02%
EPS 2.79 2.79 -1.98 0.06 -0.02 -1.01 1.26 88.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.00 0.4147 0.3413 0.1324 0.5301 0.4789 -10.01%
Price Multiplier on Financial Quarter End Date
31/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.98 0.92 1.00 1.11 0.78 0.89 1.08 -
P/RPS 1.10 1.04 1.59 2.03 1.23 1.33 2.01 -38.21%
P/EPS 23.06 21.70 -36.10 1,110.00 -975.00 -75.60 68.35 -58.01%
EY 4.34 4.61 -2.77 0.09 -0.10 -1.32 1.46 138.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.00 1.72 1.82 1.28 1.44 1.80 -12.17%
Price Multiplier on Announcement Date
31/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 31/03/14 - 20/12/13 24/09/13 25/06/13 29/03/13 20/12/12 -
Price 0.91 0.00 1.02 1.02 1.07 0.885 0.92 -
P/RPS 1.02 0.00 1.62 1.86 1.68 1.32 1.72 -34.11%
P/EPS 21.41 0.00 -36.82 1,020.00 -1,337.50 -75.18 58.23 -55.02%
EY 4.67 0.00 -2.72 0.10 -0.07 -1.33 1.72 122.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.00 1.76 1.67 1.75 1.43 1.53 -5.78%

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