Create Free Account

By creating account you will get access to hot stocks & personalised emails

Kelly Partners Group Holdings Ltd

Industrials AU KPG

6.72AUD
-0.08(1.18%)

Last update at 2024-05-15T06:10:00Z

Day Range

6.716.86
LowHigh

52 Week Range

3.927.39
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 12.28M 16.42M 12.91M 11.83M 8.05M
Minority interest -7.13500M -7.76578M 7.21M 7.03M 9.26M
Net income 3.93M 5.56M 4.62M 4.01M 7.15M
Selling general administrative 46.61M 32.36M 22.81M 21.95M 22.06M
Selling and marketing expenses - - - - -
Gross profit 41.20M 32.59M 26.25M 25.05M 39.98M
Reconciled depreciation 9.55M 6.33M 4.43M 3.74M 1.25M
Ebit 15.37M 17.81M 13.95M 12.81M 8.92M
Ebitda 24.92M 24.14M 18.38M 16.55M 10.17M
Depreciation and amortization 9.55M 6.33M 4.43M 3.74M 1.25M
Non operating income net other - - - - -
Operating income 14.55M 16.73M 13.89M 11.97M 8.92M
Other operating expenses 20.77M 18.09M 10.87M 10.23M 30.48M
Interest expense 3.09M 1.39M 1.05M 0.98M 0.87M
Tax provision 1.21M 3.09M 1.96M 1.47M 0.90M
Interest income 3.80M 1.69M 1.35M 1.54M 0.87M
Net interest income -4.36600M -2.03818M -1.04582M -0.98097M -0.86860M
Extraordinary items - 0.00000M -0.00493M 0.22M -
Non recurring - - - - -
Other items - - - - -
Income tax expense 1.21M 3.09M 1.96M 1.47M 0.90M
Total revenue 86.52M 64.86M 48.91M 46.35M 39.98M
Total operating expenses 72.01M 48.20M 35.08M 34.23M 30.48M
Cost of revenue 45.33M 32.27M 22.66M 21.31M 19.56M
Total other income expense net 2.13M 1.80M 0.63M 1.25M -0.86860M
Discontinued operations - - -0.00492M 0.22M 0.22M
Net income from continuing ops 11.06M 13.33M 10.95M 10.36M 7.15M
Net income applicable to common shares 3.93M 5.56M 4.62M 4.01M 2.44M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 132.59M 106.64M 67.61M 57.73M 49.50M
Intangible assets 24.61M 19.83M 9.21M 7.86M 7.02M
Earning assets - - - - -
Other current assets 4.16M 2.72M 1.95M 1.66M 2.01M
Total liab 97.12M 72.69M 42.46M 34.81M 24.87M
Total stockholder equity 20.54M 20.70M 17.95M 15.90M 15.37M
Deferred long term liab - - - - -
Other current liab 6.55M 6.46M 2.01M 1.20M 0.68M
Common stock 13.47M 13.47M 13.47M 14.08M 14.17M
Capital stock 13.47M 13.47M 13.47M 14.08M 14.17M
Retained earnings 7.10M 7.22M 4.48M 1.81M 1.20M
Other liab 6.05M 6.51M 2.53M 1.40M 1.29M
Good will 41.24M 36.06M 25.26M 22.44M 20.21M
Other assets 0.06M 5.17M 3.61M 3.49M 3.85M
Cash 5.33M 2.97M 4.04M 3.78M 3.96M
Cash and equivalents - - - - -
Total current liabilities 41.97M 26.33M 18.82M 14.65M 10.83M
Current deferred revenue 10.26M 4.99M 5.22M 4.92M 3.93M
Net debt 67.33M 50.77M 27.81M 23.03M 14.67M
Short term debt 23.56M 13.89M 10.73M 8.05M 5.87M
Short long term debt 20.76M 11.52M 8.35M 6.30M 5.87M
Short long term debt total 72.66M 53.74M 31.85M 26.81M 18.63M
Other stockholder equity -20.56900M -20.69500M -17.94902M -15.89356M 0.00081M
Property plant equipment 32.45M 27.49M 15.82M 11.08M 3.96M
Total current assets 25.90M 18.09M 13.71M 12.85M 14.46M
Long term investments 0.62M 0.48M 0.55M 0.45M 0.65M
Net tangible assets -45.31400M -35.19573M -16.52583M -14.40450M -12.35905M
Short term investments - - - - -
Net receivables 14.98M 11.67M 6.99M 6.78M 7.80M
Long term debt 27.97M 23.94M 12.45M 12.72M 12.75M
Inventory 1.42M 0.74M 0.72M 0.64M 0.69M
Accounts payable 1.59M 0.99M 0.85M 0.48M 0.35M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -0.03000M 0.00209M -0.00042M 0.00151M 0.00081M
Additional paid in capital - - - - -
Common stock total equity - - - 14.08M 14.17M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.06M 0.05M 0.05M -41.38307M 0.63M
Deferred long term asset charges - - - - -
Non current assets total 106.69M 88.55M 53.90M 44.88M 35.05M
Capital lease obligations 23.92M 18.28M 11.05M 7.09M -
Long term debt total 47.11M 38.81M 20.14M 18.07M 12.75M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -11.33200M -20.93084M -0.04161M -2.65181M -6.58418M
Change to liabilities 3.07M 4.69M 0.80M 0.46M -0.52352M
Total cashflows from investing activities -11.33200M -20.93084M -4.45258M -2.65181M -6.58418M
Net borrowings -2.29500M 12.54M -2.02434M -1.70219M 3.31M
Total cash from financing activities -14.95200M 3.58M -10.99788M -12.27676M -3.40085M
Change to operating activities - - - - -
Net income 3.93M 5.56M 4.62M 4.01M 2.44M
Change in cash -6.78700M 0.23M -0.36766M -0.28436M -0.01158M
Begin period cash flow 1.00M 0.78M 1.14M 1.43M 1.44M
End period cash flow -5.78300M 1.00M 0.78M 1.14M 1.43M
Total cash from operating activities 19.50M 17.58M 15.08M 14.64M 9.97M
Issuance of capital stock - 0.98M - - -
Depreciation 9.28M 6.14M 4.39M 3.68M 1.25M
Other cashflows from investing activities -8.68300M -1.34280M 0.73M 2.04M -1.30547M
Dividends paid -12.65700M -9.94410M -8.36204M -10.48644M 6.70M
Change to inventory - - - - -
Change to account receivables -2.97400M -4.98200M -0.05480M 0.80M 1.77M
Sale purchase of stock - 23.41M -0.61150M -0.08814M -0.00188M
Other cashflows from financing activities 7.53M -3.32245M -2.13599M -1.97803M 6.51M
Change to netincome 6.19M 5.05M 5.12M 5.31M 4.57M
Capital expenditures 2.65M 7.47M 2.32M 2.18M 2.39M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -2.97400M -4.98200M -0.05480M 0.80M -
Stock based compensation - - - - -
Other non cash items 9.27M 10.86M 6.13M 6.15M -3.68497M
Free cash flow 16.85M 10.11M 12.76M 12.46M -2.38733M

Fundamentals

  • Previous Close 6.80
  • Market Cap295.20M
  • Volume15817
  • P/E Ratio93.71
  • Dividend Yield0.78%
  • EBITDA24.67M
  • Revenue TTM96.45M
  • Revenue Per Share TTM2.14
  • Gross Profit TTM 41.20M
  • Diluted EPS TTM0.07

Peer Comparison

Sector: Industrials Industry: Specialty Business Services

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
KPG
Kelly Partners Group Holdings Ltd		 -0.08 1.18% 6.72 93.71 - 3.29 14.81 4.07 13.94
BXB
Brambles Ltd		 0.14 0.99% 14.35 18.86 17.04 3.30 4.57 4.07 13.72
IPH
IPH Ltd		 -0.02 0.33% 6.05 23.50 12.52 2.92 2.47 3.73 12.06
MAD
Mader Group Ltd		 -0.05 0.70% 7.05 33.48 16.37 1.76 9.01 1.83 14.26
SIQ
SmartGroup Corporation Ltd		 -0.08 0.95% 8.36 16.90 19.12 5.42 5.62 5.61 14.18

Reports Covered

Stock Research & News

View All

Profile

Kelly Partners Group Holdings Limited provides chartered accounting and other professional services to private businesses and high net worth individuals in Australia. It operates through two segments, Accounting and Other Services. The company offers accounting and taxation, corporate secretarial, outsourced CFO, audit, business structuring, bookkeeping, and other accounting related services. It also provides financial broking, wealth management, investment office, and other non-accounting services. The company was founded in 2006 and is based in North Sydney, Australia.

Kelly Partners Group Holdings Ltd

32 Walker Street, North Sydney, NSW, Australia, 2060

Key Executives

Name Title Year Born
Mr. Brett Kelly BBus, CA, DipFS, JP, MTax, RTA Founder, Exec. Chairman & CEO NA
Ms. Ada Wing Tak Poon Exec. Director NA
Mr. Paul Kuchta Exec. Director NA
Mr. Kenneth Ko Chief Financial Officer NA
Mr. Kristian Haigh Chief Operating Officer NA
Ms. Joyce Au B.Com., C.A., M.A. Company Sec. & Gen. Counsel NA
Ms. Leanne Edmonds Head of People, Performance & Culture NA
Mr. Barry Frank Chairman ? CBD & Sr. Client Director - Sydney CBD NA
Mr. Mark Prag Managing Director of Sydney CBD NA
Mr. Brett Kelly BBus, CA, DipFS, JP, MTax, RTA Founder, Executive Chairman & CEO NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.