[KOBAY] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -63.7%
YoY- 85.85%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 354,268 259,036 158,969 66,136 156,964 110,117 74,899 182.57%
PBT 71,929 56,240 35,328 13,938 35,399 23,615 14,839 187.24%
Tax -19,078 -15,149 -9,954 -3,718 -8,448 -5,242 -3,568 206.71%
NP 52,851 41,091 25,374 10,220 26,951 18,373 11,271 180.94%
-
NP to SH 51,290 39,347 24,239 9,720 26,779 18,250 11,184 176.80%
-
Tax Rate 26.52% 26.94% 28.18% 26.68% 23.87% 22.20% 24.04% -
Total Cost 301,417 217,945 133,595 55,916 130,013 91,744 63,628 182.86%
-
Net Worth 352,686 337,865 323,401 219,205 213,752 210,334 209,313 41.73%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,363 - - - 6,107 - - -
Div Payout % 18.26% - - - 22.81% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 352,686 337,865 323,401 219,205 213,752 210,334 209,313 41.73%
NOSH 326,180 326,180 326,180 306,280 306,280 102,104 102,104 117.37%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.92% 15.86% 15.96% 15.45% 17.17% 16.68% 15.05% -
ROE 14.54% 11.65% 7.50% 4.43% 12.53% 8.68% 5.34% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 113.51 84.34 52.60 22.02 51.40 107.85 73.36 33.88%
EPS 16.43 12.81 8.02 3.24 8.77 17.87 10.95 31.16%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.13 1.10 1.07 0.73 0.70 2.06 2.05 -32.84%
Adjusted Per Share Value based on latest NOSH - 306,280
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 110.73 80.96 49.69 20.67 49.06 34.42 23.41 182.58%
EPS 16.03 12.30 7.58 3.04 8.37 5.70 3.50 176.55%
DPS 2.93 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 1.1024 1.056 1.0108 0.6851 0.6681 0.6574 0.6542 41.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.96 4.38 6.03 4.90 2.70 4.70 2.39 -
P/RPS 2.61 5.19 11.46 22.25 5.25 4.36 3.26 -13.81%
P/EPS 18.01 34.19 75.19 151.38 30.79 26.30 21.82 -12.03%
EY 5.55 2.92 1.33 0.66 3.25 3.80 4.58 13.70%
DY 1.01 0.00 0.00 0.00 0.74 0.00 0.00 -
P/NAPS 2.62 3.98 5.64 6.71 3.86 2.28 1.17 71.41%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 19/05/22 17/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 3.11 3.20 4.71 6.10 5.20 4.38 4.79 -
P/RPS 2.74 3.79 8.96 27.70 10.12 4.06 6.53 -44.04%
P/EPS 18.93 24.98 58.73 188.45 59.30 24.50 43.73 -42.86%
EY 5.28 4.00 1.70 0.53 1.69 4.08 2.29 74.79%
DY 0.96 0.00 0.00 0.00 0.38 0.00 0.00 -
P/NAPS 2.75 2.91 4.40 8.36 7.43 2.13 2.34 11.39%

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