Highlights

[KGROUP] YoY Quarter Result on 2020-06-30 [#1]

Stock [KGROUP]: KEY ALLIANCE GROUP BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     253.17%    YoY -     393.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
Revenue 7,509 6,598 9,460 6,474 6,386 22,005 8,601 -2.15%
  YoY % 13.81% -30.25% 46.12% 1.38% -70.98% 155.84% -
  Horiz. % 87.30% 76.71% 109.99% 75.27% 74.25% 255.84% 100.00%
PBT 9,789 -3,858 -3,303 -8,685 -2,111 -795 34 147.27%
  YoY % 353.73% -16.80% 61.97% -311.42% -165.53% -2,438.24% -
  Horiz. % 28,791.18% -11,347.06% -9,714.71% -25,544.12% -6,208.82% -2,338.24% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 9,789 -3,858 -3,303 -8,685 -2,111 -795 34 147.27%
  YoY % 353.73% -16.80% 61.97% -311.42% -165.53% -2,438.24% -
  Horiz. % 28,791.18% -11,347.06% -9,714.71% -25,544.12% -6,208.82% -2,338.24% 100.00%
NP to SH 10,282 -3,498 -3,447 -8,968 -1,888 -879 34 149.22%
  YoY % 393.94% -1.48% 61.56% -375.00% -114.79% -2,685.29% -
  Horiz. % 30,241.18% -10,288.24% -10,138.24% -26,376.47% -5,552.94% -2,585.29% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost -2,280 10,456 12,763 15,159 8,497 22,800 8,567 -
  YoY % -121.81% -18.08% -15.81% 78.40% -62.73% 166.14% -
  Horiz. % -26.61% 122.05% 148.98% 176.95% 99.18% 266.14% 100.00%
Net Worth 71,806 70,504 75,035 72,523 34,786 41,019 27,199 16.79%
  YoY % 1.85% -6.04% 3.46% 108.48% -15.20% 50.81% -
  Horiz. % 263.99% 259.21% 275.87% 266.63% 127.89% 150.81% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
Net Worth 71,806 70,504 75,035 72,523 34,786 41,019 27,199 16.79%
  YoY % 1.85% -6.04% 3.46% 108.48% -15.20% 50.81% -
  Horiz. % 263.99% 259.21% 275.87% 266.63% 127.89% 150.81% 100.00%
NOSH 642,274 520,711 461,758 1,299,710 625,652 585,999 340,000 10.70%
  YoY % 23.35% 12.77% -64.47% 107.74% 6.77% 72.35% -
  Horiz. % 188.90% 153.15% 135.81% 382.27% 184.02% 172.35% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
NP Margin 130.36 % -58.47 % -34.92 % -134.15 % -33.06 % -3.61 % 0.40 % 152.22%
  YoY % 322.95% -67.44% 73.97% -305.78% -815.79% -1,002.50% -
  Horiz. % 32,590.00% -14,617.50% -8,730.00% -33,537.50% -8,265.00% -902.50% 100.00%
ROE 14.32 % -4.96 % -4.59 % -12.37 % -5.43 % -2.14 % 0.13 % 112.07%
  YoY % 388.71% -8.06% 62.89% -127.81% -153.74% -1,746.15% -
  Horiz. % 11,015.38% -3,815.38% -3,530.77% -9,515.38% -4,176.92% -1,646.15% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
RPS 1.17 1.27 2.05 0.50 1.02 3.76 2.53 -11.60%
  YoY % -7.87% -38.05% 310.00% -50.98% -72.87% 48.62% -
  Horiz. % 46.25% 50.20% 81.03% 19.76% 40.32% 148.62% 100.00%
EPS 1.60 -0.67 -0.75 -0.69 0.00 -0.15 0.01 125.11%
  YoY % 338.81% 10.67% -8.70% 0.00% 0.00% -1,600.00% -
  Horiz. % 16,000.00% -6,700.00% -7,500.00% -6,900.00% 0.00% -1,500.00% 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 0.1118 0.1354 0.1625 0.0558 0.0556 0.0700 0.0800 5.50%
  YoY % -17.43% -16.68% 191.22% 0.36% -20.57% -12.50% -
  Horiz. % 139.75% 169.25% 203.12% 69.75% 69.50% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,964,411
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
RPS 0.38 0.34 0.48 0.33 0.33 1.12 0.44 -2.32%
  YoY % 11.76% -29.17% 45.45% 0.00% -70.54% 154.55% -
  Horiz. % 86.36% 77.27% 109.09% 75.00% 75.00% 254.55% 100.00%
EPS 0.52 -0.18 -0.18 -0.46 -0.10 -0.04 0.00 -
  YoY % 388.89% 0.00% 60.87% -360.00% -150.00% 0.00% -
  Horiz. % -1,300.00% 450.00% 450.00% 1,150.00% 250.00% 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 0.0366 0.0359 0.0382 0.0369 0.0177 0.0209 0.0138 16.88%
  YoY % 1.95% -6.02% 3.52% 108.47% -15.31% 51.45% -
  Horiz. % 265.22% 260.14% 276.81% 267.39% 128.26% 151.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/03/15 31/03/14 -
Price 0.0600 0.0350 0.0800 0.0400 0.0400 0.0650 0.0700 -
P/RPS 5.13 2.76 3.90 8.03 3.92 1.73 2.77 10.35%
  YoY % 85.87% -29.23% -51.43% 104.85% 126.59% -37.55% -
  Horiz. % 185.20% 99.64% 140.79% 289.89% 141.52% 62.45% 100.00%
P/EPS 3.75 -5.21 -10.72 -5.80 -13.26 -43.33 700.00 -56.66%
  YoY % 171.98% 51.40% -84.83% 56.26% 69.40% -106.19% -
  Horiz. % 0.54% -0.74% -1.53% -0.83% -1.89% -6.19% 100.00%
EY 26.68 -19.19 -9.33 -17.25 -7.54 -2.31 0.14 131.49%
  YoY % 239.03% -105.68% 45.91% -128.78% -226.41% -1,750.00% -
  Horiz. % 19,057.14% -13,707.14% -6,664.29% -12,321.43% -5,385.71% -1,650.00% 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 0.54 0.26 0.49 0.72 0.72 0.93 0.88 -7.51%
  YoY % 107.69% -46.94% -31.94% 0.00% -22.58% 5.68% -
  Horiz. % 61.36% 29.55% 55.68% 81.82% 81.82% 105.68% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
Date 28/08/20 30/08/19 30/08/18 29/08/17 30/08/16 25/05/15 29/05/14 -
Price 0.1150 0.0350 0.0600 0.0300 0.0500 0.0600 0.0650 -
P/RPS 9.84 2.76 2.93 6.02 4.90 1.60 2.57 23.94%
  YoY % 256.52% -5.80% -51.33% 22.86% 206.25% -37.74% -
  Horiz. % 382.88% 107.39% 114.01% 234.24% 190.66% 62.26% 100.00%
P/EPS 7.18 -5.21 -8.04 -4.35 -16.57 -40.00 650.00 -51.34%
  YoY % 237.81% 35.20% -84.83% 73.75% 58.57% -106.15% -
  Horiz. % 1.10% -0.80% -1.24% -0.67% -2.55% -6.15% 100.00%
EY 13.92 -19.19 -12.44 -23.00 -6.04 -2.50 0.15 106.33%
  YoY % 172.54% -54.26% 45.91% -280.79% -141.60% -1,766.67% -
  Horiz. % 9,280.00% -12,793.33% -8,293.33% -15,333.33% -4,026.67% -1,666.67% 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 1.03 0.26 0.37 0.54 0.90 0.86 0.81 3.92%
  YoY % 296.15% -29.73% -31.48% -40.00% 4.65% 6.17% -
  Horiz. % 127.16% 32.10% 45.68% 66.67% 111.11% 106.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS