[KOBAY] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 13.96%
YoY- 85.85%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 95,232 100,067 92,833 66,136 46,847 35,218 35,796 92.34%
PBT 15,690 20,911 21,390 13,938 11,784 8,776 7,081 70.20%
Tax -3,930 -5,194 -6,236 -3,718 -3,206 -1,674 -1,096 134.82%
NP 11,760 15,717 15,154 10,220 8,578 7,102 5,985 57.07%
-
NP to SH 11,944 15,107 14,519 9,720 8,529 7,066 5,953 59.28%
-
Tax Rate 25.05% 24.84% 29.15% 26.68% 27.21% 19.07% 15.48% -
Total Cost 83,472 84,350 77,679 55,916 38,269 28,116 29,811 99.03%
-
Net Worth 352,686 337,865 323,401 219,205 213,752 210,334 209,313 41.73%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,363 - - - - - - -
Div Payout % 78.39% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 352,686 337,865 323,401 219,205 213,752 210,334 209,313 41.73%
NOSH 326,180 326,180 326,180 306,280 306,280 102,104 102,104 117.37%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.35% 15.71% 16.32% 15.45% 18.31% 20.17% 16.72% -
ROE 3.39% 4.47% 4.49% 4.43% 3.99% 3.36% 2.84% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.51 32.58 30.71 22.02 15.34 34.49 35.06 -8.87%
EPS 3.83 4.92 4.80 3.24 2.79 6.92 5.83 -24.48%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.07 0.73 0.70 2.06 2.05 -32.84%
Adjusted Per Share Value based on latest NOSH - 306,280
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 29.77 31.28 29.02 20.67 14.64 11.01 11.19 92.34%
EPS 3.73 4.72 4.54 3.04 2.67 2.21 1.86 59.22%
DPS 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1024 1.056 1.0108 0.6851 0.6681 0.6574 0.6542 41.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.96 4.38 6.03 4.90 2.70 4.70 2.39 -
P/RPS 9.70 13.44 19.63 22.25 17.60 13.63 6.82 26.55%
P/EPS 77.35 89.05 125.53 151.38 96.67 67.92 40.99 52.88%
EY 1.29 1.12 0.80 0.66 1.03 1.47 2.44 -34.69%
DY 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.98 5.64 6.71 3.86 2.28 1.17 71.41%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 19/05/22 17/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 3.11 3.20 4.71 6.10 5.20 4.38 4.79 -
P/RPS 10.19 9.82 15.33 27.70 33.89 12.70 13.66 -17.79%
P/EPS 81.27 65.06 98.05 188.45 186.17 63.29 82.16 -0.72%
EY 1.23 1.54 1.02 0.53 0.54 1.58 1.22 0.54%
DY 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.91 4.40 8.36 7.43 2.13 2.34 11.39%

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