[KOBAY] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 35.21%
YoY- 28.26%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 110,117 74,899 39,103 197,524 148,974 100,885 50,946 67.09%
PBT 23,615 14,839 7,759 33,759 25,302 16,497 6,638 132.86%
Tax -5,242 -3,568 -2,472 -9,654 -7,439 -5,115 -2,262 75.03%
NP 18,373 11,271 5,287 24,105 17,863 11,382 4,376 160.02%
-
NP to SH 18,250 11,184 5,230 23,930 17,699 11,252 4,321 161.05%
-
Tax Rate 22.20% 24.04% 31.86% 28.60% 29.40% 31.01% 34.08% -
Total Cost 91,744 63,628 33,816 173,419 131,111 89,503 46,570 57.08%
-
Net Worth 210,334 209,313 203,186 198,081 191,955 188,892 181,745 10.21%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - 6,126 - - - -
Div Payout % - - - 25.60% - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 210,334 209,313 203,186 198,081 191,955 188,892 181,745 10.21%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,104 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 16.68% 15.05% 13.52% 12.20% 11.99% 11.28% 8.59% -
ROE 8.68% 5.34% 2.57% 12.08% 9.22% 5.96% 2.38% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 107.85 73.36 38.30 193.45 145.90 98.81 49.90 67.08%
EPS 17.87 10.95 5.12 23.44 17.33 11.02 4.23 161.10%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.06 2.05 1.99 1.94 1.88 1.85 1.78 10.21%
Adjusted Per Share Value based on latest NOSH - 102,104
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 34.42 23.41 12.22 61.74 46.56 31.53 15.92 67.12%
EPS 5.70 3.50 1.63 7.48 5.53 3.52 1.35 161.00%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
NAPS 0.6574 0.6542 0.6351 0.6191 0.60 0.5904 0.5681 10.21%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.70 2.39 1.93 1.83 1.40 1.80 1.55 -
P/RPS 4.36 3.26 5.04 0.95 0.96 1.82 3.11 25.23%
P/EPS 26.30 21.82 37.68 7.81 8.08 16.33 36.63 -19.80%
EY 3.80 4.58 2.65 12.81 12.38 6.12 2.73 24.64%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 2.28 1.17 0.97 0.94 0.74 0.97 0.87 89.97%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 27/11/20 28/08/20 28/05/20 26/02/20 22/11/19 -
Price 4.38 4.79 2.51 1.99 1.88 1.86 1.58 -
P/RPS 4.06 6.53 6.55 1.03 1.29 1.88 3.17 17.91%
P/EPS 24.50 43.73 49.00 8.49 10.85 16.88 37.33 -24.45%
EY 4.08 2.29 2.04 11.78 9.22 5.92 2.68 32.30%
DY 0.00 0.00 0.00 3.02 0.00 0.00 0.00 -
P/NAPS 2.13 2.34 1.26 1.03 1.00 1.01 0.89 78.82%

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