[KOBAY] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 63.18%
YoY- 3.11%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 158,969 66,136 156,964 110,117 74,899 39,103 197,524 -13.44%
PBT 35,328 13,938 35,399 23,615 14,839 7,759 33,759 3.06%
Tax -9,954 -3,718 -8,448 -5,242 -3,568 -2,472 -9,654 2.05%
NP 25,374 10,220 26,951 18,373 11,271 5,287 24,105 3.46%
-
NP to SH 24,239 9,720 26,779 18,250 11,184 5,230 23,930 0.85%
-
Tax Rate 28.18% 26.68% 23.87% 22.20% 24.04% 31.86% 28.60% -
Total Cost 133,595 55,916 130,013 91,744 63,628 33,816 173,419 -15.92%
-
Net Worth 323,401 219,205 213,752 210,334 209,313 203,186 198,081 38.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 6,107 - - - 6,126 -
Div Payout % - - 22.81% - - - 25.60% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 323,401 219,205 213,752 210,334 209,313 203,186 198,081 38.53%
NOSH 326,180 306,280 306,280 102,104 102,104 102,104 102,104 116.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.96% 15.45% 17.17% 16.68% 15.05% 13.52% 12.20% -
ROE 7.50% 4.43% 12.53% 8.68% 5.34% 2.57% 12.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 52.60 22.02 51.40 107.85 73.36 38.30 193.45 -57.92%
EPS 8.02 3.24 8.77 17.87 10.95 5.12 23.44 -50.98%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 6.00 -
NAPS 1.07 0.73 0.70 2.06 2.05 1.99 1.94 -32.67%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.74 20.28 48.12 33.76 22.96 11.99 60.56 -13.44%
EPS 7.43 2.98 8.21 5.60 3.43 1.60 7.34 0.81%
DPS 0.00 0.00 1.87 0.00 0.00 0.00 1.88 -
NAPS 0.9915 0.672 0.6553 0.6448 0.6417 0.6229 0.6073 38.52%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 6.03 4.90 2.70 4.70 2.39 1.93 1.83 -
P/RPS 11.46 22.25 5.25 4.36 3.26 5.04 0.95 423.60%
P/EPS 75.19 151.38 30.79 26.30 21.82 37.68 7.81 350.69%
EY 1.33 0.66 3.25 3.80 4.58 2.65 12.81 -77.81%
DY 0.00 0.00 0.74 0.00 0.00 0.00 3.28 -
P/NAPS 5.64 6.71 3.86 2.28 1.17 0.97 0.94 229.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 17/02/22 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 -
Price 4.71 6.10 5.20 4.38 4.79 2.51 1.99 -
P/RPS 8.96 27.70 10.12 4.06 6.53 6.55 1.03 321.31%
P/EPS 58.73 188.45 59.30 24.50 43.73 49.00 8.49 261.77%
EY 1.70 0.53 1.69 4.08 2.29 2.04 11.78 -72.38%
DY 0.00 0.00 0.38 0.00 0.00 0.00 3.02 -
P/NAPS 4.40 8.36 7.43 2.13 2.34 1.26 1.03 162.57%

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