[KOBAY] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 57.3%
YoY- 28.39%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 74,899 39,103 197,524 148,974 100,885 50,946 169,127 -41.75%
PBT 14,839 7,759 33,759 25,302 16,497 6,638 25,179 -29.59%
Tax -3,568 -2,472 -9,654 -7,439 -5,115 -2,262 -6,384 -32.02%
NP 11,271 5,287 24,105 17,863 11,382 4,376 18,795 -28.77%
-
NP to SH 11,184 5,230 23,930 17,699 11,252 4,321 18,657 -28.79%
-
Tax Rate 24.04% 31.86% 28.60% 29.40% 31.01% 34.08% 25.35% -
Total Cost 63,628 33,816 173,419 131,111 89,503 46,570 150,332 -43.48%
-
Net Worth 209,313 203,186 198,081 191,955 188,892 181,745 177,660 11.49%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 6,126 - - - 3,063 -
Div Payout % - - 25.60% - - - 16.42% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 209,313 203,186 198,081 191,955 188,892 181,745 177,660 11.49%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,104 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 15.05% 13.52% 12.20% 11.99% 11.28% 8.59% 11.11% -
ROE 5.34% 2.57% 12.08% 9.22% 5.96% 2.38% 10.50% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 73.36 38.30 193.45 145.90 98.81 49.90 165.64 -41.75%
EPS 10.95 5.12 23.44 17.33 11.02 4.23 18.27 -28.80%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 3.00 -
NAPS 2.05 1.99 1.94 1.88 1.85 1.78 1.74 11.49%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 22.96 11.99 60.56 45.67 30.93 15.62 51.85 -41.76%
EPS 3.43 1.60 7.34 5.43 3.45 1.32 5.72 -28.77%
DPS 0.00 0.00 1.88 0.00 0.00 0.00 0.94 -
NAPS 0.6417 0.6229 0.6073 0.5885 0.5791 0.5572 0.5447 11.48%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.39 1.93 1.83 1.40 1.80 1.55 1.58 -
P/RPS 3.26 5.04 0.95 0.96 1.82 3.11 0.95 126.65%
P/EPS 21.82 37.68 7.81 8.08 16.33 36.63 8.65 84.78%
EY 4.58 2.65 12.81 12.38 6.12 2.73 11.56 -45.90%
DY 0.00 0.00 3.28 0.00 0.00 0.00 1.90 -
P/NAPS 1.17 0.97 0.94 0.74 0.97 0.87 0.91 18.14%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 28/08/20 28/05/20 26/02/20 22/11/19 23/08/19 -
Price 4.79 2.51 1.99 1.88 1.86 1.58 1.73 -
P/RPS 6.53 6.55 1.03 1.29 1.88 3.17 1.04 238.45%
P/EPS 43.73 49.00 8.49 10.85 16.88 37.33 9.47 176.01%
EY 2.29 2.04 11.78 9.22 5.92 2.68 10.56 -63.73%
DY 0.00 0.00 3.02 0.00 0.00 0.00 1.73 -
P/NAPS 2.34 1.26 1.03 1.00 1.01 0.89 0.99 76.97%

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