[KYM] YoY Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 22,905 29,804 20,843 13,662 21,043 23,717 27,061 -2.74% YoY % -23.15% 42.99% 52.56% -35.08% -11.27% -12.36% - Horiz. % 84.64% 110.14% 77.02% 50.49% 77.76% 87.64% 100.00%
PBT 12,855 5,151 278 -1,542 -1,060 -169 1,081 51.05% YoY % 149.56% 1,752.88% 118.03% -45.47% -527.22% -115.63% - Horiz. % 1,189.18% 476.50% 25.72% -142.65% -98.06% -15.63% 100.00%
Tax -1,588 -665 -180 -27 0 0 108 - YoY % -138.80% -269.44% -566.67% 0.00% 0.00% 0.00% - Horiz. % -1,470.37% -615.74% -166.67% -25.00% 0.00% 0.00% 100.00%
NP 11,267 4,486 98 -1,569 -1,060 -169 1,189 45.44% YoY % 151.16% 4,477.55% 106.25% -48.02% -527.22% -114.21% - Horiz. % 947.60% 377.29% 8.24% -131.96% -89.15% -14.21% 100.00%
NP to SH 11,367 4,486 98 -1,569 -1,060 -169 1,189 45.66% YoY % 153.39% 4,477.55% 106.25% -48.02% -527.22% -114.21% - Horiz. % 956.01% 377.29% 8.24% -131.96% -89.15% -14.21% 100.00%
Tax Rate 12.35 % 12.91 % 64.75 % - % - % - % -9.99 % - YoY % -4.34% -80.06% 0.00% 0.00% 0.00% 0.00% - Horiz. % -123.62% -129.23% -648.15% 0.00% 0.00% 0.00% 100.00%
Total Cost 11,638 25,318 20,745 15,231 22,103 23,886 25,872 -12.46% YoY % -54.03% 22.04% 36.20% -31.09% -7.46% -7.68% - Horiz. % 44.98% 97.86% 80.18% 58.87% 85.43% 92.32% 100.00%
Net Worth 110,806 92,931 85,437 83,938 9,293,164 91,432 92,931 2.97% YoY % 19.23% 8.77% 1.79% -99.10% 10,063.93% -1.61% - Horiz. % 119.23% 100.00% 91.94% 90.32% 10,000.00% 98.39% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 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 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 110,806 92,931 85,437 83,938 9,293,164 91,432 92,931 2.97% YoY % 19.23% 8.77% 1.79% -99.10% 10,063.93% -1.61% - Horiz. % 119.23% 100.00% 91.94% 90.32% 10,000.00% 98.39% 100.00%
NOSH 151,789 149,889 149,889 149,889 149,889 149,889 149,889 0.21% YoY % 1.27% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.27% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 49.19 % 15.05 % 0.47 % -11.48 % -5.04 % -0.71 % 4.39 % 49.56% YoY % 226.84% 3,102.13% 104.09% -127.78% -609.86% -116.17% - Horiz. % 1,120.50% 342.82% 10.71% -261.50% -114.81% -16.17% 100.00%
ROE 10.26 % 4.83 % 0.11 % -1.87 % -0.01 % -0.18 % 1.28 % 41.44% YoY % 112.42% 4,290.91% 105.88% -18,600.00% 94.44% -114.06% - Horiz. % 801.56% 377.34% 8.59% -146.09% -0.78% -14.06% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 15.09 19.88 13.91 9.11 14.04 15.82 18.05 -2.94% YoY % -24.09% 42.92% 52.69% -35.11% -11.25% -12.35% - Horiz. % 83.60% 110.14% 77.06% 50.47% 77.78% 87.65% 100.00%
EPS 7.42 2.99 0.07 -1.05 -0.71 -0.11 0.79 45.23% YoY % 148.16% 4,171.43% 106.67% -47.89% -545.45% -113.92% - Horiz. % 939.24% 378.48% 8.86% -132.91% -89.87% -13.92% 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 0.7300 0.6200 0.5700 0.5600 62.0000 0.6100 0.6200 2.76% YoY % 17.74% 8.77% 1.79% -99.10% 10,063.93% -1.61% - Horiz. % 117.74% 100.00% 91.94% 90.32% 10,000.00% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 152,601 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 15.01 19.53 13.66 8.95 13.79 15.54 17.73 -2.74% YoY % -23.14% 42.97% 52.63% -35.10% -11.26% -12.35% - Horiz. % 84.66% 110.15% 77.04% 50.48% 77.78% 87.65% 100.00%
EPS 7.45 2.94 0.06 -1.03 -0.69 -0.11 0.78 45.64% YoY % 153.40% 4,800.00% 105.83% -49.28% -527.27% -114.10% - Horiz. % 955.13% 376.92% 7.69% -132.05% -88.46% -14.10% 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 0.7261 0.6090 0.5599 0.5500 60.8981 0.5992 0.6090 2.97% YoY % 19.23% 8.77% 1.80% -99.10% 10,063.23% -1.61% - Horiz. % 119.23% 100.00% 91.94% 90.31% 9,999.69% 98.39% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.5550 0.5450 0.3750 0.2700 0.3550 0.4700 0.5000 -
P/RPS 3.68 2.74 2.70 2.96 2.53 2.97 2.77 4.85% YoY % 34.31% 1.48% -8.78% 17.00% -14.81% 7.22% - Horiz. % 132.85% 98.92% 97.47% 106.86% 91.34% 107.22% 100.00%
P/EPS 7.41 18.21 573.56 -25.79 -50.20 -416.85 63.03 -30.00% YoY % -59.31% -96.83% 2,323.96% 48.63% 87.96% -761.35% - Horiz. % 11.76% 28.89% 909.98% -40.92% -79.64% -661.35% 100.00%
EY 13.49 5.49 0.17 -3.88 -1.99 -0.24 1.59 42.79% YoY % 145.72% 3,129.41% 104.38% -94.97% -729.17% -115.09% - Horiz. % 848.43% 345.28% 10.69% -244.03% -125.16% -15.09% 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 0.76 0.88 0.66 0.48 0.01 0.77 0.81 -1.06% YoY % -13.64% 33.33% 37.50% 4,700.00% -98.70% -4.94% - Horiz. % 93.83% 108.64% 81.48% 59.26% 1.23% 95.06% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 12/06/23 24/06/22 24/06/21 25/06/20 21/06/19 27/06/18 20/06/17 -
Price 0.5000 0.4700 0.3750 0.2550 0.3100 0.4800 0.6700 -
P/RPS 3.31 2.36 2.70 2.80 2.21 3.03 3.71 -1.88% YoY % 40.25% -12.59% -3.57% 26.70% -27.06% -18.33% - Horiz. % 89.22% 63.61% 72.78% 75.47% 59.57% 81.67% 100.00%
P/EPS 6.68 15.70 573.56 -24.36 -43.84 -425.72 84.46 -34.47% YoY % -57.45% -97.26% 2,454.52% 44.43% 89.70% -604.05% - Horiz. % 7.91% 18.59% 679.09% -28.84% -51.91% -504.05% 100.00%
EY 14.98 6.37 0.17 -4.10 -2.28 -0.23 1.18 52.71% YoY % 135.16% 3,647.06% 104.15% -79.82% -891.30% -119.49% - Horiz. % 1,269.49% 539.83% 14.41% -347.46% -193.22% -19.49% 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 0.68 0.76 0.66 0.46 0.01 0.79 1.08 -7.42% YoY % -10.53% 15.15% 43.48% 4,500.00% -98.73% -26.85% - Horiz. % 62.96% 70.37% 61.11% 42.59% 0.93% 73.15% 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.
Comment
Interim Financial Result Q1 ended 30 April 2022.pdf 
