[KYM] YoY Annualized Quarter 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- 6.94%
YoY- 55.88%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 88,701 76,545 188,797 59,454 55,112 73,192 71,894 3.56%
PBT 2,461 -506 17,626 -11,128 -16,646 2,693 -3,782 -
Tax -117 -194 9,490 2,928 -721 40 0 -
NP 2,344 -701 27,117 -8,200 -17,368 2,733 -3,782 -
-
NP to SH 2,614 -694 17,501 -5,360 -12,149 2,902 -3,796 -
-
Tax Rate 4.75% - -53.84% - - -1.49% - -
Total Cost 86,357 77,246 161,680 67,654 72,480 70,458 75,677 2.22%
-
Net Worth 74,468 10,198,288 71,415 19,490 28,398 47,114 41,366 10.28%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 74,468 10,198,288 71,415 19,490 28,398 47,114 41,366 10.28%
NOSH 124,113 110,850 90,399 81,212 81,139 81,231 81,111 7.33%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 2.64% -0.92% 14.36% -13.79% -31.51% 3.73% -5.26% -
ROE 3.51% -0.01% 24.51% -27.50% -42.78% 6.16% -9.18% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 71.47 69.05 208.85 73.21 67.92 90.10 88.64 -3.52%
EPS 2.11 -0.63 19.36 -6.60 -14.97 3.57 -4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 92.00 0.79 0.24 0.35 0.58 0.51 2.74%
Adjusted Per Share Value based on latest NOSH - 81,428
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 58.13 50.16 123.72 38.96 36.11 47.96 47.11 3.56%
EPS 1.71 -0.46 11.47 -3.51 -7.96 1.90 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.488 66.8294 0.468 0.1277 0.1861 0.3087 0.2711 10.28%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.08 1.58 1.84 0.62 0.50 0.50 0.50 -
P/RPS 1.51 2.29 0.88 0.85 0.74 0.55 0.56 17.95%
P/EPS 51.27 -252.13 9.50 -9.39 -3.34 13.99 -10.68 -
EY 1.95 -0.40 10.52 -10.65 -29.95 7.15 -9.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.02 2.33 2.58 1.43 0.86 0.98 10.65%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 23/12/11 22/12/10 23/12/09 23/12/08 19/12/07 27/12/06 -
Price 0.92 1.55 2.84 0.62 0.50 0.41 0.49 -
P/RPS 1.29 2.24 1.36 0.85 0.74 0.46 0.55 15.25%
P/EPS 43.67 -247.34 14.67 -9.39 -3.34 11.47 -10.47 -
EY 2.29 -0.40 6.82 -10.65 -29.95 8.72 -9.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.02 3.59 2.58 1.43 0.71 0.96 8.07%

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