[KOBAY] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -11.31%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 48,550 48,089 49,939 50,946 49,752 38,704 43,704 7.26%
PBT 8,458 8,806 9,860 6,638 7,032 5,871 6,689 16.94%
Tax -2,215 -2,324 -2,854 -2,262 -2,129 -1,220 -1,490 30.28%
NP 6,243 6,482 7,006 4,376 4,903 4,651 5,199 12.98%
-
NP to SH 6,231 6,447 6,932 4,321 4,872 4,618 5,162 13.38%
-
Tax Rate 26.19% 26.39% 28.95% 34.08% 30.28% 20.78% 22.28% -
Total Cost 42,307 41,607 42,933 46,570 44,849 34,053 38,505 6.48%
-
Net Worth 198,081 191,955 188,892 181,745 177,660 172,555 167,450 11.86%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 198,081 191,955 188,892 181,745 177,660 172,555 167,450 11.86%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,093 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.86% 13.48% 14.03% 8.59% 9.85% 12.02% 11.90% -
ROE 3.15% 3.36% 3.67% 2.38% 2.74% 2.68% 3.08% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 47.55 47.10 48.91 49.90 48.73 37.91 42.80 7.27%
EPS 6.10 6.31 6.79 4.23 4.77 4.52 5.06 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.88 1.85 1.78 1.74 1.69 1.64 11.86%
Adjusted Per Share Value based on latest NOSH - 102,104
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.17 15.03 15.61 15.92 15.55 12.10 13.66 7.24%
EPS 1.95 2.02 2.17 1.35 1.52 1.44 1.61 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6191 0.60 0.5904 0.5681 0.5553 0.5393 0.5234 11.85%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.83 1.40 1.80 1.55 1.58 1.40 1.30 -
P/RPS 3.85 2.97 3.68 3.11 3.24 3.69 3.04 17.07%
P/EPS 29.99 22.17 26.51 36.63 33.11 30.95 25.71 10.82%
EY 3.33 4.51 3.77 2.73 3.02 3.23 3.89 -9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.74 0.97 0.87 0.91 0.83 0.79 12.30%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 28/05/20 26/02/20 22/11/19 23/08/19 17/05/19 15/02/19 -
Price 1.99 1.88 1.86 1.58 1.73 1.43 1.45 -
P/RPS 4.19 3.99 3.80 3.17 3.55 3.77 3.39 15.18%
P/EPS 32.61 29.77 27.40 37.33 36.26 31.62 28.68 8.94%
EY 3.07 3.36 3.65 2.68 2.76 3.16 3.49 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.01 0.89 0.99 0.85 0.88 11.07%

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