[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 0.25%
YoY- 79.1%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 201,770 203,784 169,127 159,166 161,342 147,868 156,612 18.34%
PBT 32,994 26,552 25,179 24,197 24,554 22,352 18,859 45.04%
Tax -10,230 -9,048 -6,384 -5,673 -6,070 -6,180 -5,466 51.69%
NP 22,764 17,504 18,795 18,524 18,484 16,172 13,393 42.28%
-
NP to SH 22,504 17,284 18,657 18,380 18,334 16,020 13,184 42.68%
-
Tax Rate 31.01% 34.08% 25.35% 23.45% 24.72% 27.65% 28.98% -
Total Cost 179,006 186,280 150,332 140,642 142,858 131,696 143,219 15.98%
-
Net Worth 188,892 181,745 177,660 172,555 167,450 162,345 158,186 12.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 3,063 - - - - -
Div Payout % - - 16.42% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 188,892 181,745 177,660 172,555 167,450 162,345 158,186 12.51%
NOSH 102,104 102,104 102,104 102,104 102,093 102,093 102,093 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.28% 8.59% 11.11% 11.64% 11.46% 10.94% 8.55% -
ROE 11.91% 9.51% 10.50% 10.65% 10.95% 9.87% 8.33% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 197.61 199.58 165.64 155.89 158.02 144.82 153.46 18.30%
EPS 22.04 16.92 18.27 18.00 17.96 15.68 12.92 42.62%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.78 1.74 1.69 1.64 1.59 1.55 12.48%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 63.06 63.69 52.86 49.75 50.43 46.22 48.95 18.34%
EPS 7.03 5.40 5.83 5.74 5.73 5.01 4.12 42.65%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.00 -
NAPS 0.5904 0.5681 0.5553 0.5393 0.5234 0.5074 0.4944 12.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.80 1.55 1.58 1.40 1.30 1.51 1.00 -
P/RPS 0.91 0.78 0.95 0.90 0.82 1.04 0.65 25.06%
P/EPS 8.17 9.16 8.65 7.78 7.24 9.62 7.74 3.66%
EY 12.24 10.92 11.56 12.86 13.81 10.39 12.92 -3.53%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.87 0.91 0.83 0.79 0.95 0.65 30.49%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 23/08/19 17/05/19 15/02/19 22/11/18 24/08/18 -
Price 1.86 1.58 1.73 1.43 1.45 1.48 1.27 -
P/RPS 0.94 0.79 1.04 0.92 0.92 1.02 0.83 8.62%
P/EPS 8.44 9.33 9.47 7.94 8.08 9.43 9.83 -9.63%
EY 11.85 10.71 10.56 12.59 12.38 10.60 10.17 10.69%
DY 0.00 0.00 1.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.89 0.99 0.85 0.88 0.93 0.82 14.86%

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