[KYM] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
22-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 137.66%
YoY- 417.11%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 165,117 162,327 159,683 251,968 155,895 157,557 154,961 4.33%
PBT 22,002 19,274 19,978 28,574 11,019 10,714 7,008 114.85%
Tax 8,297 8,297 8,297 14,236 7,118 9,314 9,314 -7.43%
NP 30,299 27,571 28,275 42,810 18,137 20,028 16,322 51.21%
-
NP to SH 21,169 18,487 19,142 28,486 11,986 14,030 11,340 51.78%
-
Tax Rate -37.71% -43.05% -41.53% -49.82% -64.60% -86.93% -132.91% -
Total Cost 134,818 134,756 131,408 209,158 137,758 137,529 138,639 -1.85%
-
Net Worth 55,800 103,849 9,369,071 71,378 47,786 46,225 7,546,551 -96.23%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 55,800 103,849 9,369,071 71,378 47,786 46,225 7,546,551 -96.23%
NOSH 60,000 111,666 100,742 90,352 85,333 82,545 81,145 -18.27%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 18.35% 16.98% 17.71% 16.99% 11.63% 12.71% 10.53% -
ROE 37.94% 17.80% 0.20% 39.91% 25.08% 30.35% 0.15% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 275.20 145.37 158.51 278.87 182.69 190.87 190.97 27.66%
EPS 35.28 16.56 19.00 31.53 14.05 17.00 13.97 85.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 93.00 0.79 0.56 0.56 93.00 -95.39%
Adjusted Per Share Value based on latest NOSH - 90,352
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 106.18 104.39 102.69 162.04 100.25 101.32 99.65 4.33%
EPS 13.61 11.89 12.31 18.32 7.71 9.02 7.29 51.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3588 0.6678 60.2513 0.459 0.3073 0.2973 48.5309 -96.23%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.20 2.44 2.60 1.84 1.38 1.15 1.16 -
P/RPS 0.80 1.68 1.64 0.66 0.76 0.60 0.61 19.87%
P/EPS 6.24 14.74 13.68 5.84 9.82 6.77 8.30 -17.36%
EY 16.04 6.79 7.31 17.13 10.18 14.78 12.05 21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.62 0.03 2.33 2.46 2.05 0.01 3768.25%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 28/06/11 31/03/11 22/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.60 2.30 2.20 2.84 1.43 1.16 1.34 -
P/RPS 0.58 1.58 1.39 1.02 0.78 0.61 0.70 -11.81%
P/EPS 4.53 13.89 11.58 9.01 10.18 6.82 9.59 -39.43%
EY 22.05 7.20 8.64 11.10 9.82 14.65 10.43 64.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.47 0.02 3.59 2.55 2.07 0.01 3022.09%

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