[KYM] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 17.31%
YoY- 53.43%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 155,895 157,557 154,961 55,868 55,193 52,132 52,943 105.84%
PBT 11,019 10,714 7,008 -14,855 -16,861 -17,837 -19,190 -
Tax 7,118 9,314 9,314 3,117 2,946 576 576 436.97%
NP 18,137 20,028 16,322 -11,738 -13,915 -17,261 -18,614 -
-
NP to SH 11,986 14,030 11,340 -8,983 -10,863 -13,028 -14,075 -
-
Tax Rate -64.60% -86.93% -132.91% - - - - -
Total Cost 137,758 137,529 138,639 67,606 69,108 69,393 71,557 54.94%
-
Net Worth 47,786 46,225 7,546,551 19,542 20,665 21,063 22,726 64.35%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 47,786 46,225 7,546,551 19,542 20,665 21,063 22,726 64.35%
NOSH 85,333 82,545 81,145 81,428 81,518 81,014 81,166 3.40%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.63% 12.71% 10.53% -21.01% -25.21% -33.11% -35.16% -
ROE 25.08% 30.35% 0.15% -45.97% -52.57% -61.85% -61.93% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 182.69 190.87 190.97 68.61 67.71 64.35 65.23 99.06%
EPS 14.05 17.00 13.97 -11.03 -13.33 -16.08 -17.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 93.00 0.24 0.2535 0.26 0.28 58.94%
Adjusted Per Share Value based on latest NOSH - 81,428
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 100.25 101.32 99.65 35.93 35.49 33.53 34.05 105.82%
EPS 7.71 9.02 7.29 -5.78 -6.99 -8.38 -9.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3073 0.2973 48.5309 0.1257 0.1329 0.1355 0.1462 64.31%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.38 1.15 1.16 0.62 0.79 0.40 0.20 -
P/RPS 0.76 0.60 0.61 0.90 1.17 0.62 0.31 82.11%
P/EPS 9.82 6.77 8.30 -5.62 -5.93 -2.49 -1.15 -
EY 10.18 14.78 12.05 -17.79 -16.87 -40.20 -86.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.05 0.01 2.58 3.12 1.54 0.71 129.49%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 31/03/10 23/12/09 30/09/09 30/06/09 03/04/09 -
Price 1.43 1.16 1.34 0.62 0.66 0.71 0.28 -
P/RPS 0.78 0.61 0.70 0.90 0.97 1.10 0.43 48.89%
P/EPS 10.18 6.82 9.59 -5.62 -4.95 -4.42 -1.61 -
EY 9.82 14.65 10.43 -17.79 -20.19 -22.65 -61.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.07 0.01 2.58 2.60 2.73 1.00 86.96%

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