[KOBAY] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 62.33%
YoY- 115.6%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 171,588 89,441 354,268 259,036 158,969 66,136 156,964 6.10%
PBT 26,734 14,761 71,929 56,240 35,328 13,938 35,399 -17.02%
Tax -7,733 -4,503 -19,078 -15,149 -9,954 -3,718 -8,448 -5.70%
NP 19,001 10,258 52,851 41,091 25,374 10,220 26,951 -20.73%
-
NP to SH 19,548 10,515 51,290 39,347 24,239 9,720 26,779 -18.88%
-
Tax Rate 28.93% 30.51% 26.52% 26.94% 28.18% 26.68% 23.87% -
Total Cost 152,587 79,183 301,417 217,945 133,595 55,916 130,013 11.23%
-
Net Worth 384,217 371,039 352,686 337,865 323,401 219,205 213,752 47.67%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 9,363 - - - 6,107 -
Div Payout % - - 18.26% - - - 22.81% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 384,217 371,039 352,686 337,865 323,401 219,205 213,752 47.67%
NOSH 326,180 326,180 326,180 326,180 326,180 306,280 306,280 4.27%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.07% 11.47% 14.92% 15.86% 15.96% 15.45% 17.17% -
ROE 5.09% 2.83% 14.54% 11.65% 7.50% 4.43% 12.53% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 53.59 28.20 113.51 84.34 52.60 22.02 51.40 2.81%
EPS 6.11 3.32 16.43 12.81 8.02 3.24 8.77 -21.35%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.20 1.17 1.13 1.10 1.07 0.73 0.70 43.09%
Adjusted Per Share Value based on latest NOSH - 326,180
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 52.61 27.42 108.61 79.41 48.74 20.28 48.12 6.11%
EPS 5.99 3.22 15.72 12.06 7.43 2.98 8.21 -18.90%
DPS 0.00 0.00 2.87 0.00 0.00 0.00 1.87 -
NAPS 1.1779 1.1375 1.0813 1.0358 0.9915 0.672 0.6553 47.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.72 2.63 2.96 4.38 6.03 4.90 2.70 -
P/RPS 5.08 9.33 2.61 5.19 11.46 22.25 5.25 -2.16%
P/EPS 44.55 79.32 18.01 34.19 75.19 151.38 30.79 27.83%
EY 2.24 1.26 5.55 2.92 1.33 0.66 3.25 -21.92%
DY 0.00 0.00 1.01 0.00 0.00 0.00 0.74 -
P/NAPS 2.27 2.25 2.62 3.98 5.64 6.71 3.86 -29.73%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 09/02/23 16/11/22 18/08/22 19/05/22 17/02/22 25/11/21 26/08/21 -
Price 3.07 2.76 3.11 3.20 4.71 6.10 5.20 -
P/RPS 5.73 9.79 2.74 3.79 8.96 27.70 10.12 -31.48%
P/EPS 50.28 83.24 18.93 24.98 58.73 188.45 59.30 -10.38%
EY 1.99 1.20 5.28 4.00 1.70 0.53 1.69 11.47%
DY 0.00 0.00 0.96 0.00 0.00 0.00 0.38 -
P/NAPS 2.56 2.36 2.75 2.91 4.40 8.36 7.43 -50.75%

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