[KYM] YoY Annualized Quarter 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- -159.85%
YoY- 69.56%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 24/01/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 CAGR
Revenue 99,356 90,648 90,648 88,929 78,155 66,220 52,611 11.17%
PBT -3,367 13,034 13,116 2,029 -7,559 19,978 -18,994 -25.04%
Tax 418 -3,746 -3,746 -3,356 161 8,297 380 1.60%
NP -2,949 9,288 9,370 -1,327 -7,398 28,275 -18,614 -26.43%
-
NP to SH -2,949 4,333 4,333 -1,565 -5,142 19,142 -14,075 -22.92%
-
Tax Rate - 28.74% 28.56% 165.40% - -41.53% - -
Total Cost 102,305 81,360 81,278 90,256 85,553 37,945 71,225 6.21%
-
Net Worth 92,931 0 65,249 82,423 11,178,261 9,369,071 23,533 25.70%
Dividend
31/01/15 24/01/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 24/01/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 CAGR
Net Worth 92,931 0 65,249 82,423 11,178,261 9,369,071 23,533 25.70%
NOSH 149,889 102,193 101,952 132,941 111,782 100,742 81,149 10.76%
Ratio Analysis
31/01/15 24/01/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 CAGR
NP Margin -2.97% 10.25% 10.34% -1.49% -9.47% 42.70% -35.38% -
ROE -3.17% 0.00% 6.64% -1.90% -0.05% 0.20% -59.81% -
Per Share
31/01/15 24/01/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 CAGR
RPS 66.29 88.70 88.91 66.89 69.92 65.73 64.83 0.37%
EPS -1.97 4.24 4.25 -0.97 -4.60 20.40 -17.35 -30.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.00 0.64 0.62 100.00 93.00 0.29 13.49%
Adjusted Per Share Value based on latest NOSH - 134,111
31/01/15 24/01/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 CAGR
RPS 65.11 59.40 59.40 58.28 51.22 43.39 34.48 11.17%
EPS -1.93 2.84 2.84 -1.03 -3.37 12.54 -9.22 -22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.609 0.00 0.4276 0.5401 73.2512 61.3956 0.1542 25.71%
Price Multiplier on Financial Quarter End Date
31/01/15 24/01/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 CAGR
Date 30/01/15 24/01/14 30/01/14 31/01/13 31/01/12 31/01/11 30/01/09 -
Price 0.60 0.92 0.98 0.89 1.44 2.60 0.20 -
P/RPS 0.91 1.04 1.10 1.33 2.06 3.96 0.31 19.64%
P/EPS -30.50 21.70 23.06 -75.60 -31.30 13.68 -1.15 72.64%
EY -3.28 4.61 4.34 -1.32 -3.19 7.31 -86.72 -42.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 1.53 1.44 0.01 0.03 0.69 5.83%
Price Multiplier on Announcement Date
31/01/15 24/01/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 CAGR
Date 31/03/15 - 31/03/14 29/03/13 30/03/12 31/03/11 03/04/09 -
Price 0.60 0.00 0.91 0.885 1.31 2.20 0.28 -
P/RPS 0.91 0.00 1.02 1.32 1.87 3.35 0.43 13.30%
P/EPS -30.50 0.00 21.41 -75.18 -28.48 11.58 -1.61 63.23%
EY -3.28 0.00 4.67 -1.33 -3.51 8.64 -61.94 -38.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 1.42 1.43 0.01 0.02 0.97 0.00%

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