[KOBAY] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -0.3%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 149,586 150,252 135,216 125,430 115,785 111,446 109,456 23.17%
PBT 15,217 18,504 13,480 7,627 7,913 6,188 5,368 100.42%
Tax -4,774 -5,156 -5,160 -2,765 -3,036 -3,208 -2,440 56.49%
NP 10,442 13,348 8,320 4,862 4,877 2,980 2,928 133.60%
-
NP to SH 10,262 13,166 8,148 4,739 4,753 2,834 2,748 140.89%
-
Tax Rate 31.37% 27.86% 38.28% 36.25% 38.37% 51.84% 45.45% -
Total Cost 139,144 136,904 126,896 120,568 110,908 108,466 106,528 19.51%
-
Net Worth 153,066 152,038 147,956 145,829 112,641 95,502 141,481 5.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 153,066 152,038 147,956 145,829 112,641 95,502 141,481 5.39%
NOSH 102,093 102,039 102,039 102,039 102,039 102,039 68,019 31.12%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.98% 8.88% 6.15% 3.88% 4.21% 2.67% 2.68% -
ROE 6.70% 8.66% 5.51% 3.25% 4.22% 2.97% 1.94% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 146.59 147.25 132.51 123.00 145.96 163.37 160.92 -6.03%
EPS 10.05 12.90 8.00 4.65 5.99 4.16 4.04 83.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.49 1.45 1.43 1.42 1.40 2.08 -19.59%
Adjusted Per Share Value based on latest NOSH - 102,039
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 45.86 46.06 41.45 38.45 35.50 34.17 33.56 23.16%
EPS 3.15 4.04 2.50 1.45 1.46 0.87 0.84 141.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4693 0.4661 0.4536 0.4471 0.3453 0.2928 0.4338 5.38%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.945 0.865 0.84 1.03 0.89 0.95 1.18 -
P/RPS 0.64 0.59 0.63 0.84 0.61 0.58 0.73 -8.40%
P/EPS 9.40 6.70 10.52 22.16 14.85 22.87 29.21 -53.07%
EY 10.64 14.92 9.51 4.51 6.73 4.37 3.42 113.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.58 0.72 0.63 0.68 0.57 6.90%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 23/02/18 29/11/17 30/08/17 26/05/17 17/02/17 28/11/16 -
Price 1.05 0.83 0.90 0.83 1.07 0.915 1.57 -
P/RPS 0.72 0.56 0.68 0.67 0.73 0.56 0.98 -18.59%
P/EPS 10.44 6.43 11.27 17.86 17.86 22.02 38.86 -58.39%
EY 9.58 15.55 8.87 5.60 5.60 4.54 2.57 140.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.62 0.58 0.75 0.65 0.75 -4.49%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment