Highlights

[KYM] YoY Quarter Result on 2012-10-31 [#3]

Stock [KYM]: KYM HOLDINGS BHD
Announcement Date 20-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     264.18%    YoY -     550.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 24,558 24,600 22,195 22,363 20,747 110,370 14,297 9.43%
  YoY % -0.17% 10.84% -0.75% 7.79% -81.20% 671.98% -
  Horiz. % 171.77% 172.06% 155.24% 156.42% 145.11% 771.98% 100.00%
PBT -566 129 531 1,370 -270 15,354 -2,201 -20.25%
  YoY % -538.76% -75.71% -61.24% 607.41% -101.76% 797.59% -
  Horiz. % 25.72% -5.86% -24.13% -62.24% 12.27% -697.59% 100.00%
Tax -6 -5 431 -84 -146 7,118 0 -
  YoY % -20.00% -101.16% 613.10% 42.47% -102.05% 0.00% -
  Horiz. % -0.08% -0.07% 6.06% -1.18% -2.05% 100.00% -
NP -572 124 962 1,286 -416 22,472 -2,201 -20.11%
  YoY % -561.29% -87.11% -25.19% 409.13% -101.85% 1,120.99% -
  Horiz. % 25.99% -5.63% -43.71% -58.43% 18.90% -1,020.99% 100.00%
NP to SH -572 124 -3,167 1,413 -314 15,360 -1,140 -10.85%
  YoY % -561.29% 103.92% -324.13% 550.00% -102.04% 1,447.37% -
  Horiz. % 50.18% -10.88% 277.81% -123.95% 27.54% -1,347.37% 100.00%
Tax Rate - % 3.88 % -81.17 % 6.13 % - % -46.36 % - % -
  YoY % 0.00% 104.78% -1,424.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -8.37% 175.09% -13.22% 0.00% 100.00% -
Total Cost 25,130 24,476 21,233 21,077 21,163 87,898 16,498 7.26%
  YoY % 2.67% 15.27% 0.74% -0.41% -75.92% 432.78% -
  Horiz. % 152.32% 148.36% 128.70% 127.75% 128.28% 532.78% 100.00%
Net Worth 9,143,274 2 64,451 75,026 9,961,379 71,378 19,542 178.49%
  YoY % 401,725,504.00% -100.00% -14.10% -99.25% 13,855.65% 265.24% -
  Horiz. % 46,785.77% 0.01% 329.79% 383.91% 50,971.98% 365.24% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 9,143,274 2 64,451 75,026 9,961,379 71,378 19,542 178.49%
  YoY % 401,725,504.00% -100.00% -14.10% -99.25% 13,855.65% 265.24% -
  Horiz. % 46,785.77% 0.01% 329.79% 383.91% 50,971.98% 365.24% 100.00%
NOSH 149,889 3 111,122 125,044 108,275 90,352 81,428 10.70%
  YoY % 4,147,375.00% -100.00% -11.13% 15.49% 19.84% 10.96% -
  Horiz. % 184.08% 0.00% 136.47% 153.56% 132.97% 110.96% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -2.33 % 0.50 % 4.33 % 5.75 % -2.01 % 20.36 % -15.39 % -26.98%
  YoY % -566.00% -88.45% -24.70% 386.07% -109.87% 232.29% -
  Horiz. % 15.14% -3.25% -28.14% -37.36% 13.06% -132.29% 100.00%
ROE -0.01 % 5,448.16 % -4.91 % 1.88 % 0.00 % 21.52 % -5.83 % -65.38%
  YoY % -100.00% 111,060.50% -361.17% 0.00% 0.00% 469.13% -
  Horiz. % 0.17% -93,450.43% 84.22% -32.25% -0.00% -369.13% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 16.38 680,686.25 19.97 17.88 19.16 122.15 17.56 -1.15%
  YoY % -100.00% 3,408,444.25% 11.69% -6.68% -84.31% 595.62% -
  Horiz. % 93.28% 3,876,345.25% 113.72% 101.82% 109.11% 695.62% 100.00%
EPS -0.38 3.44 -2.85 1.13 -0.29 17.00 -1.41 -19.62%
  YoY % -111.05% 220.70% -352.21% 489.66% -101.71% 1,305.67% -
  Horiz. % 26.95% -243.97% 202.13% -80.14% 20.57% -1,205.67% 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 61.0000 0.6300 0.5800 0.6000 92.0000 0.7900 0.2400 151.58%
  YoY % 9,582.54% 8.62% -3.33% -99.35% 11,545.57% 229.17% -
  Horiz. % 25,416.67% 262.50% 241.67% 250.00% 38,333.34% 329.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 149,889
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 16.38 16.41 14.81 14.92 13.84 73.63 9.54 9.42%
  YoY % -0.18% 10.80% -0.74% 7.80% -81.20% 671.80% -
  Horiz. % 171.70% 172.01% 155.24% 156.39% 145.07% 771.80% 100.00%
EPS -0.38 0.08 -2.11 0.94 -0.21 10.25 -0.76 -10.91%
  YoY % -575.00% 103.79% -324.47% 547.62% -102.05% 1,448.68% -
  Horiz. % 50.00% -10.53% 277.63% -123.68% 27.63% -1,348.68% 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 61.0000 0.0000 0.4300 0.5005 66.4580 0.4762 0.1304 178.49%
  YoY % 0.00% 0.00% -14.09% -99.25% 13,855.90% 265.18% -
  Horiz. % 46,779.14% 0.00% 329.75% 383.82% 50,964.73% 365.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.5000 0.6800 1.0000 1.0800 1.5800 1.8400 0.6200 -
P/RPS 3.05 0.00 5.01 6.04 8.25 1.51 3.53 -2.41%
  YoY % 0.00% 0.00% -17.05% -26.79% 446.36% -57.22% -
  Horiz. % 86.40% 0.00% 141.93% 171.10% 233.71% 42.78% 100.00%
P/EPS -131.02 0.02 -35.10 95.58 -544.83 10.82 -44.29 19.80%
  YoY % -655,200.06% 100.06% -136.72% 117.54% -5,135.40% 124.43% -
  Horiz. % 295.82% -0.05% 79.25% -215.80% 1,230.14% -24.43% 100.00%
EY -0.76 5,045.74 -2.85 1.05 -0.18 9.24 -2.26 -16.60%
  YoY % -100.02% 177,143.53% -371.43% 683.33% -101.95% 508.85% -
  Horiz. % 33.63% -223,262.84% 126.11% -46.46% 7.96% -408.85% 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 0.01 1.08 1.72 1.80 0.02 2.33 2.58 -60.35%
  YoY % -99.07% -37.21% -4.44% 8,900.00% -99.14% -9.69% -
  Horiz. % 0.39% 41.86% 66.67% 69.77% 0.78% 90.31% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 22/12/15 18/12/14 20/12/13 20/12/12 23/12/11 22/12/10 23/12/09 -
Price 0.4750 0.5800 1.0200 0.9200 1.5500 2.8400 0.6200 -
P/RPS 2.90 0.00 5.11 5.14 8.09 2.32 3.53 -3.22%
  YoY % 0.00% 0.00% -0.58% -36.46% 248.71% -34.28% -
  Horiz. % 82.15% 0.00% 144.76% 145.61% 229.18% 65.72% 100.00%
P/EPS -124.47 0.02 -35.80 81.42 -534.48 16.71 -44.29 18.78%
  YoY % -622,450.00% 100.06% -143.97% 115.23% -3,298.56% 137.73% -
  Horiz. % 281.03% -0.05% 80.83% -183.83% 1,206.77% -37.73% 100.00%
EY -0.80 5,915.69 -2.79 1.23 -0.19 5.99 -2.26 -15.89%
  YoY % -100.01% 212,131.91% -326.83% 747.37% -103.17% 365.04% -
  Horiz. % 35.40% -261,756.20% 123.45% -54.42% 8.41% -265.04% 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 0.01 0.92 1.76 1.53 0.02 3.59 2.58 -60.35%
  YoY % -98.91% -47.73% 15.03% 7,550.00% -99.44% 39.15% -
  Horiz. % 0.39% 35.66% 68.22% 59.30% 0.78% 139.15% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers