Highlights

[KYM] YoY Quarter Result on 2019-10-31 [#3]

Stock [KYM]: KYM HOLDINGS BHD
Announcement Date 24-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Oct-2019  [#3]
Profit Trend QoQ -     -51.96%    YoY -     8.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 20,900 23,847 23,305 24,264 24,558 24,600 22,195 -1.00%
  YoY % -12.36% 2.33% -3.95% -1.20% -0.17% 10.84% -
  Horiz. % 94.17% 107.44% 105.00% 109.32% 110.65% 110.84% 100.00%
PBT -1,495 -1,905 -717 562 -566 129 531 -
  YoY % 21.52% -165.69% -227.58% 199.29% -538.76% -75.71% -
  Horiz. % -281.54% -358.76% -135.03% 105.84% -106.59% 24.29% 100.00%
Tax -248 0 -1 -8 -6 -5 431 -
  YoY % 0.00% 0.00% 87.50% -33.33% -20.00% -101.16% -
  Horiz. % -57.54% 0.00% -0.23% -1.86% -1.39% -1.16% 100.00%
NP -1,743 -1,905 -718 554 -572 124 962 -
  YoY % 8.50% -165.32% -229.60% 196.85% -561.29% -87.11% -
  Horiz. % -181.19% -198.02% -74.64% 57.59% -59.46% 12.89% 100.00%
NP to SH -1,743 -1,905 -718 554 -572 124 -3,167 -9.47%
  YoY % 8.50% -165.32% -229.60% 196.85% -561.29% 103.92% -
  Horiz. % 55.04% 60.15% 22.67% -17.49% 18.06% -3.92% 100.00%
Tax Rate - % - % - % 1.42 % - % 3.88 % -81.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 104.78% -
  Horiz. % 0.00% 0.00% 0.00% -1.75% 0.00% -4.78% 100.00%
Total Cost 22,643 25,752 24,023 23,710 25,130 24,476 21,233 1.08%
  YoY % -12.07% 7.20% 1.32% -5.65% 2.67% 15.27% -
  Horiz. % 106.64% 121.28% 113.14% 111.67% 118.35% 115.27% 100.00%
Net Worth 89,933 88,434 91,432 8,993,385 9,143,274 2 64,451 5.71%
  YoY % 1.69% -3.28% -98.98% -1.64% 401,725,504.00% -100.00% -
  Horiz. % 139.54% 137.21% 141.86% 13,953.78% 14,186.35% 0.00% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 89,933 88,434 91,432 8,993,385 9,143,274 2 64,451 5.71%
  YoY % 1.69% -3.28% -98.98% -1.64% 401,725,504.00% -100.00% -
  Horiz. % 139.54% 137.21% 141.86% 13,953.78% 14,186.35% 0.00% 100.00%
NOSH 149,889 149,889 149,889 149,889 149,889 3 111,122 5.11%
  YoY % 0.00% 0.00% 0.00% 0.00% 4,147,375.00% -100.00% -
  Horiz. % 134.89% 134.89% 134.89% 134.89% 134.89% 0.00% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -8.34 % -7.99 % -3.08 % 2.28 % -2.33 % 0.50 % 4.33 % -
  YoY % -4.38% -159.42% -235.09% 197.85% -566.00% -88.45% -
  Horiz. % -192.61% -184.53% -71.13% 52.66% -53.81% 11.55% 100.00%
ROE -1.94 % -2.15 % -0.79 % 0.01 % -0.01 % 5,448.16 % -4.91 % -14.33%
  YoY % 9.77% -172.15% -8,000.00% 200.00% -100.00% 111,060.50% -
  Horiz. % 39.51% 43.79% 16.09% -0.20% 0.20% -110,960.50% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 13.94 15.91 15.55 16.19 16.38 680,686.25 19.97 -5.81%
  YoY % -12.38% 2.32% -3.95% -1.16% -100.00% 3,408,444.25% -
  Horiz. % 69.80% 79.67% 77.87% 81.07% 82.02% 3,408,544.25% 100.00%
EPS -1.16 -1.27 -0.48 0.37 -0.38 3.44 -2.85 -13.91%
  YoY % 8.66% -164.58% -229.73% 197.37% -111.05% 220.70% -
  Horiz. % 40.70% 44.56% 16.84% -12.98% 13.33% -120.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6000 0.5900 0.6100 60.0000 61.0000 0.6300 0.5800 0.57%
  YoY % 1.69% -3.28% -98.98% -1.64% 9,582.54% 8.62% -
  Horiz. % 103.45% 101.72% 105.17% 10,344.83% 10,517.24% 108.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 149,889
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 13.94 15.91 15.55 16.19 16.38 16.41 14.81 -1.00%
  YoY % -12.38% 2.32% -3.95% -1.16% -0.18% 10.80% -
  Horiz. % 94.13% 107.43% 105.00% 109.32% 110.60% 110.80% 100.00%
EPS -1.16 -1.27 -0.48 0.37 -0.38 0.08 -2.11 -9.49%
  YoY % 8.66% -164.58% -229.73% 197.37% -575.00% 103.79% -
  Horiz. % 54.98% 60.19% 22.75% -17.54% 18.01% -3.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6000 0.5900 0.6100 60.0000 61.0000 0.0000 0.4300 5.71%
  YoY % 1.69% -3.28% -98.98% -1.64% 0.00% 0.00% -
  Horiz. % 139.53% 137.21% 141.86% 13,953.49% 14,186.05% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.2750 0.3600 0.5500 0.3150 0.5000 0.6800 1.0000 -
P/RPS 1.97 2.26 3.54 1.95 3.05 0.00 5.01 -14.40%
  YoY % -12.83% -36.16% 81.54% -36.07% 0.00% 0.00% -
  Horiz. % 39.32% 45.11% 70.66% 38.92% 60.88% 0.00% 100.00%
P/EPS -23.65 -28.33 -114.82 85.23 -131.02 0.02 -35.10 -6.37%
  YoY % 16.52% 75.33% -234.72% 165.05% -655,200.06% 100.06% -
  Horiz. % 67.38% 80.71% 327.12% -242.82% 373.28% -0.06% 100.00%
EY -4.23 -3.53 -0.87 1.17 -0.76 5,045.74 -2.85 6.80%
  YoY % -19.83% -305.75% -174.36% 253.95% -100.02% 177,143.53% -
  Horiz. % 148.42% 123.86% 30.53% -41.05% 26.67% -177,043.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.61 0.90 0.01 0.01 1.08 1.72 -19.72%
  YoY % -24.59% -32.22% 8,900.00% 0.00% -99.07% -37.21% -
  Horiz. % 26.74% 35.47% 52.33% 0.58% 0.58% 62.79% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 24/12/19 18/12/18 18/12/17 21/12/16 22/12/15 18/12/14 20/12/13 -
Price 0.2750 0.3100 0.4800 0.3050 0.4750 0.5800 1.0200 -
P/RPS 1.97 1.95 3.09 1.88 2.90 0.00 5.11 -14.68%
  YoY % 1.03% -36.89% 64.36% -35.17% 0.00% 0.00% -
  Horiz. % 38.55% 38.16% 60.47% 36.79% 56.75% 0.00% 100.00%
P/EPS -23.65 -24.39 -100.20 82.52 -124.47 0.02 -35.80 -6.67%
  YoY % 3.03% 75.66% -221.43% 166.30% -622,450.00% 100.06% -
  Horiz. % 66.06% 68.13% 279.89% -230.50% 347.68% -0.06% 100.00%
EY -4.23 -4.10 -1.00 1.21 -0.80 5,915.69 -2.79 7.18%
  YoY % -3.17% -310.00% -182.64% 251.25% -100.01% 212,131.91% -
  Horiz. % 151.61% 146.95% 35.84% -43.37% 28.67% -212,031.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.53 0.79 0.01 0.01 0.92 1.76 -20.03%
  YoY % -13.21% -32.91% 7,800.00% 0.00% -98.91% -47.73% -
  Horiz. % 26.14% 30.11% 44.89% 0.57% 0.57% 52.27% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers