[KYM] QoQ TTM Result on 31-Oct-2005 [#3]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 2.0%
YoY- 86.72%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 74,029 73,585 73,031 73,994 73,776 76,234 78,553 -3.88%
PBT 29,982 27,921 27,606 -7,698 -7,439 -7,129 -6,035 -
Tax 87 87 192 768 463 291 -182 -
NP 30,069 28,008 27,798 -6,930 -6,976 -6,838 -6,217 -
-
NP to SH 31,020 28,972 28,695 -6,775 -6,913 -6,838 -6,217 -
-
Tax Rate -0.29% -0.31% -0.70% - - - - -
Total Cost 43,960 45,577 45,233 80,924 80,752 83,072 84,770 -35.53%
-
Net Worth 41,031 41,441 60,039 4,864 6,496 8,913 11,415 135.20%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 41,031 41,441 60,039 4,864 6,496 8,913 11,415 135.20%
NOSH 80,454 81,258 81,134 81,077 81,204 81,033 81,538 -0.89%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 40.62% 38.06% 38.06% -9.37% -9.46% -8.97% -7.91% -
ROE 75.60% 69.91% 47.79% -139.27% -106.41% -76.71% -54.46% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 92.01 90.56 90.01 91.26 90.85 94.08 96.34 -3.02%
EPS 38.56 35.65 35.37 -8.36 -8.51 -8.44 -7.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.74 0.06 0.08 0.11 0.14 137.31%
Adjusted Per Share Value based on latest NOSH - 81,077
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 48.51 48.22 47.86 48.49 48.35 49.96 51.48 -3.89%
EPS 20.33 18.99 18.80 -4.44 -4.53 -4.48 -4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.2716 0.3934 0.0319 0.0426 0.0584 0.0748 135.22%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.33 0.46 0.20 0.25 0.50 0.46 0.50 -
P/RPS 0.36 0.51 0.22 0.27 0.55 0.49 0.52 -21.79%
P/EPS 0.86 1.29 0.57 -2.99 -5.87 -5.45 -6.56 -
EY 116.84 77.51 176.84 -33.42 -17.03 -18.34 -15.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.90 0.27 4.17 6.25 4.18 3.57 -67.97%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 30/06/06 29/03/06 23/12/05 16/09/05 24/06/05 31/03/05 -
Price 0.30 0.36 0.34 0.20 0.50 0.33 0.45 -
P/RPS 0.33 0.40 0.38 0.22 0.55 0.35 0.47 -21.05%
P/EPS 0.78 1.01 0.96 -2.39 -5.87 -3.91 -5.90 -
EY 128.52 99.04 104.02 -41.78 -17.03 -25.57 -16.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.46 3.33 6.25 3.00 3.21 -67.77%

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