[KYM] QoQ TTM Result on 31-Oct-2011 [#3]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -74.04%
YoY- -80.71%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 85,655 82,628 78,155 75,494 165,117 162,327 159,683 -34.00%
PBT -6,974 -7,246 -7,559 6,378 22,002 19,274 19,978 -
Tax 40 43 43 1,033 8,297 8,297 8,297 -97.15%
NP -6,934 -7,203 -7,516 7,411 30,299 27,571 28,275 -
-
NP to SH -4,386 -4,780 -5,142 5,495 21,169 18,487 19,142 -
-
Tax Rate - - - -16.20% -37.71% -43.05% -41.53% -
Total Cost 92,589 89,831 85,671 68,083 134,818 134,756 131,408 -20.83%
-
Net Worth 93,120 6,899,999 11,161,836 9,961,379 55,800 103,849 9,369,071 -95.39%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 93,120 6,899,999 11,161,836 9,961,379 55,800 103,849 9,369,071 -95.39%
NOSH 155,200 114,999 111,618 108,275 60,000 111,666 100,742 33.42%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -8.10% -8.72% -9.62% 9.82% 18.35% 16.98% 17.71% -
ROE -4.71% -0.07% -0.05% 0.06% 37.94% 17.80% 0.20% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 55.19 71.85 70.02 69.72 275.20 145.37 158.51 -50.53%
EPS -2.83 -4.16 -4.61 5.08 35.28 16.56 19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 60.00 100.00 92.00 0.93 0.93 93.00 -96.54%
Adjusted Per Share Value based on latest NOSH - 108,275
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 55.08 53.14 50.26 48.55 106.18 104.39 102.69 -34.00%
EPS -2.82 -3.07 -3.31 3.53 13.61 11.89 12.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5988 44.373 71.7803 64.0603 0.3588 0.6678 60.2513 -95.39%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.21 1.29 1.44 1.58 2.20 2.44 2.60 -
P/RPS 2.19 1.80 2.06 2.27 0.80 1.68 1.64 21.28%
P/EPS -42.82 -31.04 -31.26 31.13 6.24 14.74 13.68 -
EY -2.34 -3.22 -3.20 3.21 16.04 6.79 7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.02 0.01 0.02 2.37 2.62 0.03 1559.33%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 28/06/12 30/03/12 23/12/11 28/09/11 28/06/11 31/03/11 -
Price 0.98 1.15 1.31 1.55 1.60 2.30 2.20 -
P/RPS 1.78 1.60 1.87 2.22 0.58 1.58 1.39 17.94%
P/EPS -34.68 -27.67 -28.44 30.54 4.53 13.89 11.58 -
EY -2.88 -3.61 -3.52 3.27 22.05 7.20 8.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.02 0.01 0.02 1.72 2.47 0.02 1784.81%

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