[KOBAY] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -11.96%
YoY- 8.18%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 68,673 73,630 82,147 89,441 95,232 100,067 92,833 -18.25%
PBT 2,383 10,597 11,973 14,761 15,690 20,911 21,390 -76.93%
Tax -1,998 -2,775 -3,230 -4,503 -3,930 -5,194 -6,236 -53.27%
NP 385 7,822 8,743 10,258 11,760 15,717 15,154 -91.41%
-
NP to SH 613 7,922 9,033 10,515 11,944 15,107 14,519 -87.94%
-
Tax Rate 83.84% 26.19% 26.98% 30.51% 25.05% 24.84% 29.15% -
Total Cost 68,288 65,808 73,404 79,183 83,472 84,350 77,679 -8.25%
-
Net Worth 381,015 381,015 384,217 371,039 352,686 337,865 323,401 11.58%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 6,403 - - - 9,363 - - -
Div Payout % 1,044.64% - - - 78.39% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 381,015 381,015 384,217 371,039 352,686 337,865 323,401 11.58%
NOSH 326,180 326,180 326,180 326,180 326,180 326,180 326,180 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.56% 10.62% 10.64% 11.47% 12.35% 15.71% 16.32% -
ROE 0.16% 2.08% 2.35% 2.83% 3.39% 4.47% 4.49% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.45 23.00 25.66 28.20 30.51 32.58 30.71 -21.32%
EPS 0.19 2.47 2.82 3.32 3.83 4.92 4.80 -88.45%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.19 1.19 1.20 1.17 1.13 1.10 1.07 7.36%
Adjusted Per Share Value based on latest NOSH - 326,180
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.05 22.57 25.18 27.42 29.20 30.68 28.46 -18.25%
EPS 0.19 2.43 2.77 3.22 3.66 4.63 4.45 -87.85%
DPS 1.96 0.00 0.00 0.00 2.87 0.00 0.00 -
NAPS 1.1681 1.1681 1.1779 1.1375 1.0813 1.0358 0.9915 11.58%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.90 2.51 2.72 2.63 2.96 4.38 6.03 -
P/RPS 8.86 10.91 10.60 9.33 9.70 13.44 19.63 -41.24%
P/EPS 992.40 101.45 96.41 79.32 77.35 89.05 125.53 298.35%
EY 0.10 0.99 1.04 1.26 1.29 1.12 0.80 -75.09%
DY 1.05 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 1.60 2.11 2.27 2.25 2.62 3.98 5.64 -56.92%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 17/05/23 09/02/23 16/11/22 18/08/22 19/05/22 17/02/22 -
Price 1.92 2.26 3.07 2.76 3.11 3.20 4.71 -
P/RPS 8.95 9.83 11.97 9.79 10.19 9.82 15.33 -30.21%
P/EPS 1,002.85 91.34 108.82 83.24 81.27 65.06 98.05 373.19%
EY 0.10 1.09 0.92 1.20 1.23 1.54 1.02 -78.82%
DY 1.04 0.00 0.00 0.00 0.96 0.00 0.00 -
P/NAPS 1.61 1.90 2.56 2.36 2.75 2.91 4.40 -48.93%

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