[KYM] YoY Cumulative 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- -39.58%
YoY- 55.88%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 66,526 57,409 141,598 44,591 41,334 54,894 53,921 3.55%
PBT 1,846 -380 13,220 -8,346 -12,485 2,020 -2,837 -
Tax -88 -146 7,118 2,196 -541 30 0 -
NP 1,758 -526 20,338 -6,150 -13,026 2,050 -2,837 -
-
NP to SH 1,961 -521 13,126 -4,020 -9,112 2,177 -2,847 -
-
Tax Rate 4.77% - -53.84% - - -1.49% - -
Total Cost 64,768 57,935 121,260 50,741 54,360 52,844 56,758 2.22%
-
Net Worth 74,468 10,198,297 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 10,198,297 71,415 19,490 28,398 47,114 41,366 10.28%
NOSH 124,113 110,851 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 2.63% -0.01% 18.38% -20.63% -32.09% 4.62% -6.88% -
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 53.60 51.79 156.64 54.91 50.94 67.58 66.48 -3.52%
EPS 1.58 -0.47 14.52 -4.95 -11.23 2.68 -3.51 -
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 43.86 37.85 93.36 29.40 27.25 36.19 35.55 3.55%
EPS 1.29 -0.34 8.65 -2.65 -6.01 1.44 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.491 67.2415 0.4709 0.1285 0.1872 0.3106 0.2727 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 2.01 3.05 1.17 1.13 0.98 0.74 0.75 17.83%
P/EPS 68.35 -336.17 12.67 -12.53 -4.45 18.66 -14.25 -
EY 1.46 -0.30 7.89 -7.98 -22.46 5.36 -7.02 -
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 1.72 2.99 1.81 1.13 0.98 0.61 0.74 15.07%
P/EPS 58.23 -329.79 19.56 -12.53 -4.45 15.30 -13.96 -
EY 1.72 -0.30 5.11 -7.98 -22.46 6.54 -7.16 -
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