[KOBAY] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 21.51%
YoY- 96.61%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 169,127 159,166 161,342 147,868 156,612 149,586 150,252 8.23%
PBT 25,179 24,197 24,554 22,352 18,859 15,217 18,504 22.86%
Tax -6,384 -5,673 -6,070 -6,180 -5,466 -4,774 -5,156 15.35%
NP 18,795 18,524 18,484 16,172 13,393 10,442 13,348 25.70%
-
NP to SH 18,657 18,380 18,334 16,020 13,184 10,262 13,166 26.24%
-
Tax Rate 25.35% 23.45% 24.72% 27.65% 28.98% 31.37% 27.86% -
Total Cost 150,332 140,642 142,858 131,696 143,219 139,144 136,904 6.45%
-
Net Worth 177,660 172,555 167,450 162,345 158,186 153,066 152,038 10.97%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,063 - - - - - - -
Div Payout % 16.42% - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 177,660 172,555 167,450 162,345 158,186 153,066 152,038 10.97%
NOSH 102,104 102,104 102,093 102,093 102,093 102,093 102,039 0.04%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.11% 11.64% 11.46% 10.94% 8.55% 6.98% 8.88% -
ROE 10.50% 10.65% 10.95% 9.87% 8.33% 6.70% 8.66% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 165.64 155.89 158.02 144.82 153.46 146.59 147.25 8.18%
EPS 18.27 18.00 17.96 15.68 12.92 10.05 12.90 26.19%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.64 1.59 1.55 1.50 1.49 10.92%
Adjusted Per Share Value based on latest NOSH - 102,093
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 52.86 49.75 50.43 46.22 48.95 46.75 46.96 8.23%
EPS 5.83 5.74 5.73 5.01 4.12 3.21 4.12 26.12%
DPS 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5553 0.5393 0.5234 0.5074 0.4944 0.4784 0.4752 10.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.58 1.40 1.30 1.51 1.00 0.945 0.865 -
P/RPS 0.95 0.90 0.82 1.04 0.65 0.64 0.59 37.49%
P/EPS 8.65 7.78 7.24 9.62 7.74 9.40 6.70 18.62%
EY 11.56 12.86 13.81 10.39 12.92 10.64 14.92 -15.68%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 0.79 0.95 0.65 0.63 0.58 35.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 17/05/19 15/02/19 22/11/18 24/08/18 25/05/18 23/02/18 -
Price 1.73 1.43 1.45 1.48 1.27 1.05 0.83 -
P/RPS 1.04 0.92 0.92 1.02 0.83 0.72 0.56 51.25%
P/EPS 9.47 7.94 8.08 9.43 9.83 10.44 6.43 29.53%
EY 10.56 12.59 12.38 10.60 10.17 9.58 15.55 -22.79%
DY 1.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 0.88 0.93 0.82 0.70 0.56 46.35%

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