[KOBAY] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 160.4%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 39,103 197,524 148,974 100,885 50,946 169,127 119,375 -52.38%
PBT 7,759 33,759 25,302 16,497 6,638 25,179 18,148 -43.15%
Tax -2,472 -9,654 -7,439 -5,115 -2,262 -6,384 -4,255 -30.30%
NP 5,287 24,105 17,863 11,382 4,376 18,795 13,893 -47.39%
-
NP to SH 5,230 23,930 17,699 11,252 4,321 18,657 13,785 -47.49%
-
Tax Rate 31.86% 28.60% 29.40% 31.01% 34.08% 25.35% 23.45% -
Total Cost 33,816 173,419 131,111 89,503 46,570 150,332 105,482 -53.06%
-
Net Worth 203,186 198,081 191,955 188,892 181,745 177,660 172,555 11.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 6,126 - - - 3,063 - -
Div Payout % - 25.60% - - - 16.42% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 203,186 198,081 191,955 188,892 181,745 177,660 172,555 11.47%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,104 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 13.52% 12.20% 11.99% 11.28% 8.59% 11.11% 11.64% -
ROE 2.57% 12.08% 9.22% 5.96% 2.38% 10.50% 7.99% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 38.30 193.45 145.90 98.81 49.90 165.64 116.92 -52.38%
EPS 5.12 23.44 17.33 11.02 4.23 18.27 13.50 -47.51%
DPS 0.00 6.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.99 1.94 1.88 1.85 1.78 1.74 1.69 11.47%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.99 60.56 45.67 30.93 15.62 51.85 36.60 -52.38%
EPS 1.60 7.34 5.43 3.45 1.32 5.72 4.23 -47.60%
DPS 0.00 1.88 0.00 0.00 0.00 0.94 0.00 -
NAPS 0.6229 0.6073 0.5885 0.5791 0.5572 0.5447 0.529 11.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.93 1.83 1.40 1.80 1.55 1.58 1.40 -
P/RPS 5.04 0.95 0.96 1.82 3.11 0.95 1.20 159.63%
P/EPS 37.68 7.81 8.08 16.33 36.63 8.65 10.37 135.79%
EY 2.65 12.81 12.38 6.12 2.73 11.56 9.64 -57.62%
DY 0.00 3.28 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 0.97 0.94 0.74 0.97 0.87 0.91 0.83 10.91%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 28/05/20 26/02/20 22/11/19 23/08/19 17/05/19 -
Price 2.51 1.99 1.88 1.86 1.58 1.73 1.43 -
P/RPS 6.55 1.03 1.29 1.88 3.17 1.04 1.22 205.67%
P/EPS 49.00 8.49 10.85 16.88 37.33 9.47 10.59 176.89%
EY 2.04 11.78 9.22 5.92 2.68 10.56 9.44 -63.88%
DY 0.00 3.02 0.00 0.00 0.00 1.73 0.00 -
P/NAPS 1.26 1.03 1.00 1.01 0.89 0.99 0.85 29.91%

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