Highlights

[KPPROP] QoQ Quarter Result on 2020-06-30 [#1]

Stock [KPPROP]: GSB GROUP BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     37.87%    YoY -     1,741.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 56,723 68,892 9,930 12,455 11,775 -12,139 10,424 209.69%
  QoQ % -17.66% 593.78% -20.27% 5.77% 197.00% -216.45% -
  Horiz. % 544.16% 660.90% 95.26% 119.48% 112.96% -116.45% 100.00%
PBT 11,756 6,650 1,657 1,536 485 3,389 -2,169 -
  QoQ % 76.78% 301.33% 7.88% 216.70% -85.69% 256.25% -
  Horiz. % -542.00% -306.59% -76.39% -70.82% -22.36% -156.25% 100.00%
Tax -3,636 -758 -616 -631 -44 -897 -133 809.33%
  QoQ % -379.68% -23.05% 2.38% -1,334.09% 95.09% -574.44% -
  Horiz. % 2,733.83% 569.92% 463.16% 474.44% 33.08% 674.44% 100.00%
NP 8,120 5,892 1,041 905 441 2,492 -2,302 -
  QoQ % 37.81% 465.99% 15.03% 105.22% -82.30% 208.25% -
  Horiz. % -352.74% -255.95% -45.22% -39.31% -19.16% -108.25% 100.00%
NP to SH 8,119 5,889 1,041 905 441 2,492 -2,302 -
  QoQ % 37.87% 465.71% 15.03% 105.22% -82.30% 208.25% -
  Horiz. % -352.69% -255.82% -45.22% -39.31% -19.16% -108.25% 100.00%
Tax Rate 30.93 % 11.40 % 37.18 % 41.08 % 9.07 % 26.47 % - % -
  QoQ % 171.32% -69.34% -9.49% 352.92% -65.73% 0.00% -
  Horiz. % 116.85% 43.07% 140.46% 155.19% 34.27% 100.00% -
Total Cost 48,603 63,000 8,889 11,550 11,334 -14,631 12,726 144.53%
  QoQ % -22.85% 608.74% -23.04% 1.91% 177.47% -214.97% -
  Horiz. % 381.92% 495.05% 69.85% 90.76% 89.06% -114.97% 100.00%
Net Worth 249,171 207,286 58,006 56,972 55,924 55,008 50,468 190.23%
  QoQ % 20.21% 257.35% 1.82% 1.87% 1.66% 9.00% -
  Horiz. % 493.71% 410.72% 114.93% 112.89% 110.81% 109.00% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 249,171 207,286 58,006 56,972 55,924 55,008 50,468 190.23%
  QoQ % 20.21% 257.35% 1.82% 1.87% 1.66% 9.00% -
  Horiz. % 493.71% 410.72% 114.93% 112.89% 110.81% 109.00% 100.00%
NOSH 152,866 130,574 552,440 552,590 550,981 544,643 542,092 -57.03%
  QoQ % 17.07% -76.36% -0.03% 0.29% 1.16% 0.47% -
  Horiz. % 28.20% 24.09% 101.91% 101.94% 101.64% 100.47% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 14.32 % 8.55 % 10.48 % 7.27 % 3.75 % 0.00 % -22.08 % -
  QoQ % 67.49% -18.42% 44.15% 93.87% 0.00% 0.00% -
  Horiz. % -64.86% -38.72% -47.46% -32.93% -16.98% -0.00% 100.00%
ROE 3.26 % 2.84 % 1.79 % 1.59 % 0.79 % 4.53 % -4.56 % -
  QoQ % 14.79% 58.66% 12.58% 101.27% -82.56% 199.34% -
  Horiz. % -71.49% -62.28% -39.25% -34.87% -17.32% -99.34% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 37.11 52.76 1.80 2.25 2.14 - 1.92 621.51%
  QoQ % -29.66% 2,831.11% -20.00% 5.14% 0.00% 0.00% -
  Horiz. % 1,932.81% 2,747.92% 93.75% 117.19% 111.46% 0.00% 100.00%
EPS 5.31 4.51 0.19 0.16 0.08 0.46 -0.42 -
  QoQ % 17.74% 2,273.68% 18.75% 100.00% -82.61% 209.52% -
  Horiz. % -1,264.29% -1,073.81% -45.24% -38.10% -19.05% -109.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6300 1.5875 0.1050 0.1031 0.1015 0.1010 0.0931 575.43%
  QoQ % 2.68% 1,411.90% 1.84% 1.58% 0.50% 8.49% -
  Horiz. % 1,750.81% 1,705.16% 112.78% 110.74% 109.02% 108.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,142
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 28.34 34.42 4.96 6.22 5.88 - 5.21 209.62%
  QoQ % -17.66% 593.95% -20.26% 5.78% 0.00% 0.00% -
  Horiz. % 543.95% 660.65% 95.20% 119.39% 112.86% 0.00% 100.00%
EPS 4.06 2.94 0.52 0.45 0.22 1.25 -1.15 -
  QoQ % 38.10% 465.38% 15.56% 104.55% -82.40% 208.70% -
  Horiz. % -353.04% -255.65% -45.22% -39.13% -19.13% -108.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2450 1.0357 0.2898 0.2847 0.2794 0.2748 0.2522 190.21%
  QoQ % 20.21% 257.38% 1.79% 1.90% 1.67% 8.96% -
  Horiz. % 493.66% 410.67% 114.91% 112.89% 110.79% 108.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5050 0.4450 0.1800 0.1750 0.1850 0.1900 0.1450 -
P/RPS 1.36 0.84 10.01 7.76 8.66 0.00 7.54 -68.11%
  QoQ % 61.90% -91.61% 28.99% -10.39% 0.00% 0.00% -
  Horiz. % 18.04% 11.14% 132.76% 102.92% 114.85% 0.00% 100.00%
P/EPS 9.51 9.87 95.52 106.85 231.14 41.53 -34.15 -
  QoQ % -3.65% -89.67% -10.60% -53.77% 456.56% 221.61% -
  Horiz. % -27.85% -28.90% -279.71% -312.88% -676.84% -121.61% 100.00%
EY 10.52 10.14 1.05 0.94 0.43 2.41 -2.93 -
  QoQ % 3.75% 865.71% 11.70% 118.60% -82.16% 182.25% -
  Horiz. % -359.04% -346.08% -35.84% -32.08% -14.68% -82.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.28 1.71 1.70 1.82 1.88 1.56 -65.98%
  QoQ % 10.71% -83.63% 0.59% -6.59% -3.19% 20.51% -
  Horiz. % 19.87% 17.95% 109.62% 108.97% 116.67% 120.51% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 24/02/20 25/11/19 28/08/19 29/05/19 28/02/19 -
Price 0.8150 0.5050 0.8100 0.1800 0.1850 0.1700 0.1700 -
P/RPS 2.20 0.96 45.06 7.99 8.66 0.00 8.84 -60.47%
  QoQ % 129.17% -97.87% 463.95% -7.74% 0.00% 0.00% -
  Horiz. % 24.89% 10.86% 509.73% 90.38% 97.96% 0.00% 100.00%
P/EPS 15.34 11.20 429.85 109.91 231.14 37.15 -40.03 -
  QoQ % 36.96% -97.39% 291.09% -52.45% 522.18% 192.81% -
  Horiz. % -38.32% -27.98% -1,073.82% -274.57% -577.42% -92.81% 100.00%
EY 6.52 8.93 0.23 0.91 0.43 2.69 -2.50 -
  QoQ % -26.99% 3,782.61% -74.73% 111.63% -84.01% 207.60% -
  Horiz. % -260.80% -357.20% -9.20% -36.40% -17.20% -107.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.32 7.71 1.75 1.82 1.68 1.83 -57.93%
  QoQ % 56.25% -95.85% 340.57% -3.85% 8.33% -8.20% -
  Horiz. % 27.32% 17.49% 421.31% 95.63% 99.45% 91.80% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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