[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 8.22%
YoY- 115.6%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 343,176 357,764 354,268 345,381 317,938 264,544 156,964 68.21%
PBT 53,468 59,044 71,929 74,986 70,656 55,752 35,399 31.54%
Tax -15,466 -18,012 -19,078 -20,198 -19,908 -14,872 -8,448 49.48%
NP 38,002 41,032 52,851 54,788 50,748 40,880 26,951 25.66%
-
NP to SH 39,096 42,060 51,290 52,462 48,478 38,880 26,779 28.60%
-
Tax Rate 28.93% 30.51% 26.52% 26.94% 28.18% 26.68% 23.87% -
Total Cost 305,174 316,732 301,417 290,593 267,190 223,664 130,013 76.34%
-
Net Worth 384,217 371,039 352,686 337,865 323,401 219,205 213,752 47.67%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 9,363 - - - 6,107 -
Div Payout % - - 18.26% - - - 22.81% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 384,217 371,039 352,686 337,865 323,401 219,205 213,752 47.67%
NOSH 326,180 326,180 326,180 326,180 326,180 306,280 306,280 4.27%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.07% 11.47% 14.92% 15.86% 15.96% 15.45% 17.17% -
ROE 10.18% 11.34% 14.54% 15.53% 14.99% 17.74% 12.53% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 107.18 112.81 113.51 112.45 105.19 88.10 51.40 62.99%
EPS 12.22 13.28 16.43 17.08 16.04 12.96 8.77 24.67%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.20 1.17 1.13 1.10 1.07 0.73 0.70 43.09%
Adjusted Per Share Value based on latest NOSH - 326,180
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 107.26 111.82 110.73 107.95 99.37 82.69 49.06 68.21%
EPS 12.22 13.15 16.03 16.40 15.15 12.15 8.37 28.60%
DPS 0.00 0.00 2.93 0.00 0.00 0.00 1.91 -
NAPS 1.2009 1.1597 1.1024 1.056 1.0108 0.6851 0.6681 47.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.72 2.63 2.96 4.38 6.03 4.90 2.70 -
P/RPS 2.54 2.33 2.61 3.90 5.73 5.56 5.25 -38.28%
P/EPS 22.28 19.83 18.01 25.64 37.60 37.84 30.79 -19.35%
EY 4.49 5.04 5.55 3.90 2.66 2.64 3.25 23.97%
DY 0.00 0.00 1.01 0.00 0.00 0.00 0.74 -
P/NAPS 2.27 2.25 2.62 3.98 5.64 6.71 3.86 -29.73%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 09/02/23 16/11/22 18/08/22 19/05/22 17/02/22 25/11/21 26/08/21 -
Price 3.07 2.76 3.11 3.20 4.71 6.10 5.20 -
P/RPS 2.86 2.45 2.74 2.85 4.48 6.92 10.12 -56.83%
P/EPS 25.14 20.81 18.93 18.73 29.37 47.11 59.30 -43.47%
EY 3.98 4.81 5.28 5.34 3.41 2.12 1.69 76.73%
DY 0.00 0.00 0.96 0.00 0.00 0.00 0.38 -
P/NAPS 2.56 2.36 2.75 2.91 4.40 8.36 7.43 -50.75%

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