[KYM] QoQ TTM Result on 31-Jan-2013 [#4]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 47.35%
YoY- 72.77%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 92,268 92,436 88,605 88,928 87,271 85,655 82,628 7.61%
PBT 1,817 1,894 2,038 2,028 -5,334 -6,974 -7,246 -
Tax -4,294 -3,917 -3,677 -3,356 102 40 43 -
NP -2,477 -2,023 -1,639 -1,328 -5,232 -6,934 -7,203 -50.82%
-
NP to SH -5,494 -1,862 -1,588 -1,400 -2,659 -4,386 -4,780 9.69%
-
Tax Rate 236.32% 206.81% 180.42% 165.48% - - - -
Total Cost 94,745 94,459 90,244 90,256 92,503 92,589 89,831 3.60%
-
Net Worth 64,451 49,671 20,587 80,466 75,026 93,120 6,899,999 -95.52%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 64,451 49,671 20,587 80,466 75,026 93,120 6,899,999 -95.52%
NOSH 111,122 81,428 33,750 134,111 125,044 155,200 114,999 -2.25%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -2.68% -2.19% -1.85% -1.49% -6.00% -8.10% -8.72% -
ROE -8.52% -3.75% -7.71% -1.74% -3.54% -4.71% -0.07% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 83.03 113.52 262.53 66.31 69.79 55.19 71.85 10.09%
EPS -4.94 -2.29 -4.71 -1.04 -2.13 -2.83 -4.16 12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.61 0.61 0.60 0.60 0.60 60.00 -95.42%
Adjusted Per Share Value based on latest NOSH - 134,111
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 60.46 60.57 58.06 58.27 57.19 56.13 54.15 7.60%
EPS -3.60 -1.22 -1.04 -0.92 -1.74 -2.87 -3.13 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4223 0.3255 0.1349 0.5273 0.4916 0.6102 45.2157 -95.52%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.00 1.11 0.78 0.89 1.08 1.21 1.29 -
P/RPS 1.20 0.98 0.30 1.34 1.55 2.19 1.80 -23.62%
P/EPS -20.23 -48.54 -16.58 -85.26 -50.79 -42.82 -31.04 -24.77%
EY -4.94 -2.06 -6.03 -1.17 -1.97 -2.34 -3.22 32.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.82 1.28 1.48 1.80 2.02 0.02 1832.59%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 20/12/13 24/09/13 25/06/13 29/03/13 20/12/12 26/09/12 28/06/12 -
Price 1.02 1.02 1.07 0.885 0.92 0.98 1.15 -
P/RPS 1.23 0.90 0.41 1.33 1.32 1.78 1.60 -16.04%
P/EPS -20.63 -44.61 -22.74 -84.78 -43.26 -34.68 -27.67 -17.73%
EY -4.85 -2.24 -4.40 -1.18 -2.31 -2.88 -3.61 21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.67 1.75 1.47 1.53 1.63 0.02 1862.36%

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