[KYM] QoQ TTM 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- -17.25%
YoY- 57.55%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
TTM Result
31/01/14 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 89,943 90,648 92,268 92,436 88,605 88,928 87,271 2.43%
PBT 25,160 13,033 1,817 1,894 2,038 2,028 -5,334 -
Tax -11,188 -7,885 -4,294 -3,917 -3,677 -3,356 102 -
NP 13,972 5,148 -2,477 -2,023 -1,639 -1,328 -5,232 -
-
NP to SH 12,392 4,643 -5,494 -1,862 -1,588 -1,400 -2,659 -
-
Tax Rate 44.47% 60.50% 236.32% 206.81% 180.42% 165.48% - -
Total Cost 75,971 85,500 94,745 94,459 90,244 90,256 92,503 -14.55%
-
Net Worth 78,073 0 64,451 49,671 20,587 80,466 75,026 3.23%
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 78,073 0 64,451 49,671 20,587 80,466 75,026 3.23%
NOSH 121,990 122,377 111,122 81,428 33,750 134,111 125,044 -1.95%
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 15.53% 5.68% -2.68% -2.19% -1.85% -1.49% -6.00% -
ROE 15.87% 0.00% -8.52% -3.75% -7.71% -1.74% -3.54% -
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 73.73 74.07 83.03 113.52 262.53 66.31 69.79 4.48%
EPS 10.16 3.79 -4.94 -2.29 -4.71 -1.04 -2.13 -
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 0.60 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 57.84 58.29 59.34 59.44 56.98 57.19 56.12 2.44%
EPS 7.97 2.99 -3.53 -1.20 -1.02 -0.90 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5021 0.00 0.4145 0.3194 0.1324 0.5175 0.4825 3.23%
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 1.33 1.24 1.20 0.98 0.30 1.34 1.55 -11.50%
P/EPS 9.65 24.25 -20.23 -48.54 -16.58 -85.26 -50.79 -
EY 10.37 4.12 -4.94 -2.06 -6.03 -1.17 -1.97 -
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 1.48 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 - - 20/12/13 24/09/13 25/06/13 29/03/13 20/12/12 -
Price 0.00 0.00 1.02 1.02 1.07 0.885 0.92 -
P/RPS 0.00 0.00 1.23 0.90 0.41 1.33 1.32 -
P/EPS 0.00 0.00 -20.63 -44.61 -22.74 -84.78 -43.26 -
EY 0.00 0.00 -4.85 -2.24 -4.40 -1.18 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.76 1.67 1.75 1.47 1.53 -

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