[KYM] QoQ TTM 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- 7.04%
YoY- -125.86%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 88,928 87,271 85,655 82,628 78,155 75,494 165,117 -33.67%
PBT 2,028 -5,334 -6,974 -7,246 -7,559 6,378 22,002 -79.44%
Tax -3,356 102 40 43 43 1,033 8,297 -
NP -1,328 -5,232 -6,934 -7,203 -7,516 7,411 30,299 -
-
NP to SH -1,400 -2,659 -4,386 -4,780 -5,142 5,495 21,169 -
-
Tax Rate 165.48% - - - - -16.20% -37.71% -
Total Cost 90,256 92,503 92,589 89,831 85,671 68,083 134,818 -23.37%
-
Net Worth 80,466 75,026 93,120 6,899,999 11,161,836 9,961,379 55,800 27.49%
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 80,466 75,026 93,120 6,899,999 11,161,836 9,961,379 55,800 27.49%
NOSH 134,111 125,044 155,200 114,999 111,618 108,275 60,000 70.53%
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% -6.00% -8.10% -8.72% -9.62% 9.82% 18.35% -
ROE -1.74% -3.54% -4.71% -0.07% -0.05% 0.06% 37.94% -
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 66.31 69.79 55.19 71.85 70.02 69.72 275.20 -61.11%
EPS -1.04 -2.13 -2.83 -4.16 -4.61 5.08 35.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.60 60.00 100.00 92.00 0.93 -25.23%
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 56.12 55.08 53.14 50.26 48.55 106.18 -33.67%
EPS -0.90 -1.71 -2.82 -3.07 -3.31 3.53 13.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5175 0.4825 0.5988 44.373 71.7803 64.0603 0.3588 27.51%
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 1.34 1.55 2.19 1.80 2.06 2.27 0.80 40.82%
P/EPS -85.26 -50.79 -42.82 -31.04 -31.26 31.13 6.24 -
EY -1.17 -1.97 -2.34 -3.22 -3.20 3.21 16.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.80 2.02 0.02 0.01 0.02 2.37 -26.83%
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 1.33 1.32 1.78 1.60 1.87 2.22 0.58 73.45%
P/EPS -84.78 -43.26 -34.68 -27.67 -28.44 30.54 4.53 -
EY -1.18 -2.31 -2.88 -3.61 -3.52 3.27 22.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.53 1.63 0.02 0.01 0.02 1.72 -9.89%

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