[KOBAY] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 61.59%
YoY- 364.57%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 147,868 156,612 149,586 150,252 135,216 125,430 115,785 17.69%
PBT 22,352 18,859 15,217 18,504 13,480 7,627 7,913 99.69%
Tax -6,180 -5,466 -4,774 -5,156 -5,160 -2,765 -3,036 60.54%
NP 16,172 13,393 10,442 13,348 8,320 4,862 4,877 122.20%
-
NP to SH 16,020 13,184 10,262 13,166 8,148 4,739 4,753 124.63%
-
Tax Rate 27.65% 28.98% 31.37% 27.86% 38.28% 36.25% 38.37% -
Total Cost 131,696 143,219 139,144 136,904 126,896 120,568 110,908 12.12%
-
Net Worth 162,345 158,186 153,066 152,038 147,956 145,829 112,641 27.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 162,345 158,186 153,066 152,038 147,956 145,829 112,641 27.56%
NOSH 102,093 102,093 102,093 102,039 102,039 102,039 102,039 0.03%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.94% 8.55% 6.98% 8.88% 6.15% 3.88% 4.21% -
ROE 9.87% 8.33% 6.70% 8.66% 5.51% 3.25% 4.22% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 144.82 153.46 146.59 147.25 132.51 123.00 145.96 -0.52%
EPS 15.68 12.92 10.05 12.90 8.00 4.65 5.99 89.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.50 1.49 1.45 1.43 1.42 7.82%
Adjusted Per Share Value based on latest NOSH - 102,039
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.22 48.95 46.75 46.96 42.26 39.20 36.19 17.69%
EPS 5.01 4.12 3.21 4.12 2.55 1.48 1.49 124.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5074 0.4944 0.4784 0.4752 0.4625 0.4558 0.3521 27.55%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.51 1.00 0.945 0.865 0.84 1.03 0.89 -
P/RPS 1.04 0.65 0.64 0.59 0.63 0.84 0.61 42.66%
P/EPS 9.62 7.74 9.40 6.70 10.52 22.16 14.85 -25.11%
EY 10.39 12.92 10.64 14.92 9.51 4.51 6.73 33.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 0.63 0.58 0.58 0.72 0.63 31.46%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 24/08/18 25/05/18 23/02/18 29/11/17 30/08/17 26/05/17 -
Price 1.48 1.27 1.05 0.83 0.90 0.83 1.07 -
P/RPS 1.02 0.83 0.72 0.56 0.68 0.67 0.73 24.95%
P/EPS 9.43 9.83 10.44 6.43 11.27 17.86 17.86 -34.64%
EY 10.60 10.17 9.58 15.55 8.87 5.60 5.60 52.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.70 0.56 0.62 0.58 0.75 15.40%

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