Highlights

[KEYASIC] YoY Quarter Result on 2019-11-30 [#2]

Stock [KEYASIC]: KEY ASIC BHD
Announcement Date 22-Jan-2020
Admission Sponsor -
Sponsor -
Financial Year 31-May-2020
Quarter 30-Nov-2019  [#2]
Profit Trend QoQ -     -31.19%    YoY -     -728.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,627 6,642 6,851 0 2,390 6,917 6,009 -10.55%
  YoY % -60.45% -3.05% 0.00% 0.00% -65.45% 15.11% -
  Horiz. % 43.72% 110.53% 114.01% 0.00% 39.77% 115.11% 100.00%
PBT -1,956 311 636 0 -4,583 -2,417 -3,405 -7.20%
  YoY % -728.94% -51.10% 0.00% 0.00% -89.62% 29.02% -
  Horiz. % 57.44% -9.13% -18.68% -0.00% 134.60% 70.98% 100.00%
Tax 0 0 0 0 -19 -21 -29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 9.52% 27.59% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 65.52% 72.41% 100.00%
NP -1,956 311 636 0 -4,602 -2,438 -3,434 -7.30%
  YoY % -728.94% -51.10% 0.00% 0.00% -88.76% 29.00% -
  Horiz. % 56.96% -9.06% -18.52% -0.00% 134.01% 71.00% 100.00%
NP to SH -1,956 311 636 0 -4,602 -2,438 -3,434 -7.30%
  YoY % -728.94% -51.10% 0.00% 0.00% -88.76% 29.00% -
  Horiz. % 56.96% -9.06% -18.52% -0.00% 134.01% 71.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,583 6,331 6,215 0 6,992 9,355 9,443 -9.28%
  YoY % -27.61% 1.87% 0.00% 0.00% -25.26% -0.93% -
  Horiz. % 48.53% 67.04% 65.82% 0.00% 74.04% 99.07% 100.00%
Net Worth 27,186 35,266 23,556 - 58,372 69,970 85,929 -14.36%
  YoY % -22.91% 49.71% 0.00% 0.00% -16.58% -18.57% -
  Horiz. % 31.64% 41.04% 27.41% 0.00% 67.93% 81.43% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 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
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 27,186 35,266 23,556 - 58,372 69,970 85,929 -14.36%
  YoY % -22.91% 49.71% 0.00% 0.00% -16.58% -18.57% -
  Horiz. % 31.64% 41.04% 27.41% 0.00% 67.93% 81.43% 100.00%
NOSH 950,569 950,569 892,302 841,379 807,368 812,666 798,604 2.37%
  YoY % 0.00% 6.53% 6.05% 4.21% -0.65% 1.76% -
  Horiz. % 119.03% 119.03% 111.73% 105.36% 101.10% 101.76% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -74.46 % 4.68 % 9.28 % - % -192.55 % -35.25 % -57.15 % 3.63%
  YoY % -1,691.03% -49.57% 0.00% 0.00% -446.24% 38.32% -
  Horiz. % 130.29% -8.19% -16.24% 0.00% 336.92% 61.68% 100.00%
ROE -7.19 % 0.88 % 2.70 % - % -7.88 % -3.48 % -4.00 % 8.22%
  YoY % -917.05% -67.41% 0.00% 0.00% -126.44% 13.00% -
  Horiz. % 179.75% -22.00% -67.50% 0.00% 197.00% 87.00% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.28 0.70 0.77 - 0.30 0.85 0.75 -12.43%
  YoY % -60.00% -9.09% 0.00% 0.00% -64.71% 13.33% -
  Horiz. % 37.33% 93.33% 102.67% 0.00% 40.00% 113.33% 100.00%
EPS -0.21 0.03 0.07 0.00 -0.57 -0.30 -0.43 -9.20%
  YoY % -800.00% -57.14% 0.00% 0.00% -90.00% 30.23% -
  Horiz. % 48.84% -6.98% -16.28% -0.00% 132.56% 69.77% 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 0.0286 0.0371 0.0264 - 0.0723 0.0861 0.1076 -16.35%
  YoY % -22.91% 40.53% 0.00% 0.00% -16.03% -19.98% -
  Horiz. % 26.58% 34.48% 24.54% 0.00% 67.19% 80.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 950,569
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.28 0.70 0.72 - 0.25 0.73 0.63 -10.35%
  YoY % -60.00% -2.78% 0.00% 0.00% -65.75% 15.87% -
  Horiz. % 44.44% 111.11% 114.29% 0.00% 39.68% 115.87% 100.00%
EPS -0.21 0.03 0.07 0.00 -0.48 -0.26 -0.36 -7.00%
  YoY % -800.00% -57.14% 0.00% 0.00% -84.62% 27.78% -
  Horiz. % 58.33% -8.33% -19.44% -0.00% 133.33% 72.22% 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 0.0286 0.0371 0.0248 - 0.0614 0.0736 0.0904 -14.36%
  YoY % -22.91% 49.60% 0.00% 0.00% -16.58% -18.58% -
  Horiz. % 31.64% 41.04% 27.43% 0.00% 67.92% 81.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/06/14 28/06/13 29/06/12 -
Price 0.0550 0.1150 0.1900 0.0650 0.1000 0.0950 0.1400 -
P/RPS 19.90 16.46 24.75 0.00 33.78 11.16 18.61 0.91%
  YoY % 20.90% -33.49% 0.00% 0.00% 202.69% -40.03% -
  Horiz. % 106.93% 88.45% 132.99% 0.00% 181.52% 59.97% 100.00%
P/EPS -26.73 351.50 266.57 0.00 -17.54 -31.67 -32.56 -2.62%
  YoY % -107.60% 31.86% 0.00% 0.00% 44.62% 2.73% -
  Horiz. % 82.09% -1,079.55% -818.70% -0.00% 53.87% 97.27% 100.00%
EY -3.74 0.28 0.38 0.00 -5.70 -3.16 -3.07 2.70%
  YoY % -1,435.71% -26.32% 0.00% 0.00% -80.38% -2.93% -
  Horiz. % 121.82% -9.12% -12.38% -0.00% 185.67% 102.93% 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 1.92 3.10 7.20 0.00 1.38 1.10 1.30 5.39%
  YoY % -38.06% -56.94% 0.00% 0.00% 25.45% -15.38% -
  Horiz. % 147.69% 238.46% 553.85% 0.00% 106.15% 84.62% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
Date 22/01/20 29/01/19 23/01/18 - 27/08/14 29/08/13 13/08/12 -
Price 0.0500 0.1100 0.2350 0.0000 0.1400 0.1000 0.1200 -
P/RPS 18.09 15.74 30.61 0.00 47.29 11.75 15.95 1.71%
  YoY % 14.93% -48.58% 0.00% 0.00% 302.47% -26.33% -
  Horiz. % 113.42% 98.68% 191.91% 0.00% 296.49% 73.67% 100.00%
P/EPS -24.30 336.21 329.70 0.00 -24.56 -33.33 -27.91 -1.85%
  YoY % -107.23% 1.97% 0.00% 0.00% 26.31% -19.42% -
  Horiz. % 87.07% -1,204.62% -1,181.30% -0.00% 88.00% 119.42% 100.00%
EY -4.12 0.30 0.30 0.00 -4.07 -3.00 -3.58 1.91%
  YoY % -1,473.33% 0.00% 0.00% 0.00% -35.67% 16.20% -
  Horiz. % 115.08% -8.38% -8.38% -0.00% 113.69% 83.80% 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 1.75 2.96 8.90 0.00 1.94 1.16 1.12 6.20%
  YoY % -40.88% -66.74% 0.00% 0.00% 67.24% 3.57% -
  Horiz. % 156.25% 264.29% 794.64% 0.00% 173.21% 103.57% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers