[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -22.05%
YoY- 115.9%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 161,342 147,868 156,612 149,586 150,252 135,216 125,430 18.22%
PBT 24,554 22,352 18,859 15,217 18,504 13,480 7,627 117.56%
Tax -6,070 -6,180 -5,466 -4,774 -5,156 -5,160 -2,765 68.67%
NP 18,484 16,172 13,393 10,442 13,348 8,320 4,862 142.99%
-
NP to SH 18,334 16,020 13,184 10,262 13,166 8,148 4,739 145.83%
-
Tax Rate 24.72% 27.65% 28.98% 31.37% 27.86% 38.28% 36.25% -
Total Cost 142,858 131,696 143,219 139,144 136,904 126,896 120,568 11.93%
-
Net Worth 167,450 162,345 158,186 153,066 152,038 147,956 145,829 9.62%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 167,450 162,345 158,186 153,066 152,038 147,956 145,829 9.62%
NOSH 102,093 102,093 102,093 102,093 102,039 102,039 102,039 0.03%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.46% 10.94% 8.55% 6.98% 8.88% 6.15% 3.88% -
ROE 10.95% 9.87% 8.33% 6.70% 8.66% 5.51% 3.25% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 158.02 144.82 153.46 146.59 147.25 132.51 123.00 18.12%
EPS 17.96 15.68 12.92 10.05 12.90 8.00 4.65 145.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.59 1.55 1.50 1.49 1.45 1.43 9.53%
Adjusted Per Share Value based on latest NOSH - 102,093
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.43 46.22 48.95 46.75 46.96 42.26 39.20 18.23%
EPS 5.73 5.01 4.12 3.21 4.12 2.55 1.48 145.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.5074 0.4944 0.4784 0.4752 0.4625 0.4558 9.63%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.30 1.51 1.00 0.945 0.865 0.84 1.03 -
P/RPS 0.82 1.04 0.65 0.64 0.59 0.63 0.84 -1.58%
P/EPS 7.24 9.62 7.74 9.40 6.70 10.52 22.16 -52.46%
EY 13.81 10.39 12.92 10.64 14.92 9.51 4.51 110.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.95 0.65 0.63 0.58 0.58 0.72 6.36%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/02/19 22/11/18 24/08/18 25/05/18 23/02/18 29/11/17 30/08/17 -
Price 1.45 1.48 1.27 1.05 0.83 0.90 0.83 -
P/RPS 0.92 1.02 0.83 0.72 0.56 0.68 0.67 23.46%
P/EPS 8.08 9.43 9.83 10.44 6.43 11.27 17.86 -40.98%
EY 12.38 10.60 10.17 9.58 15.55 8.87 5.60 69.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.82 0.70 0.56 0.62 0.58 31.93%

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