[KOBAY] QoQ Quarter Result on 31-Dec-2019 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 60.43%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 39,103 48,550 48,089 49,939 50,946 49,752 38,704 0.68%
PBT 7,759 8,458 8,806 9,860 6,638 7,032 5,871 20.36%
Tax -2,472 -2,215 -2,324 -2,854 -2,262 -2,129 -1,220 59.91%
NP 5,287 6,243 6,482 7,006 4,376 4,903 4,651 8.89%
-
NP to SH 5,230 6,231 6,447 6,932 4,321 4,872 4,618 8.62%
-
Tax Rate 31.86% 26.19% 26.39% 28.95% 34.08% 30.28% 20.78% -
Total Cost 33,816 42,307 41,607 42,933 46,570 44,849 34,053 -0.46%
-
Net Worth 203,186 198,081 191,955 188,892 181,745 177,660 172,555 11.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 203,186 198,081 191,955 188,892 181,745 177,660 172,555 11.47%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,104 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 13.52% 12.86% 13.48% 14.03% 8.59% 9.85% 12.02% -
ROE 2.57% 3.15% 3.36% 3.67% 2.38% 2.74% 2.68% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 38.30 47.55 47.10 48.91 49.90 48.73 37.91 0.68%
EPS 5.12 6.10 6.31 6.79 4.23 4.77 4.52 8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.94 1.88 1.85 1.78 1.74 1.69 11.47%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.22 15.17 15.03 15.61 15.92 15.55 12.10 0.65%
EPS 1.63 1.95 2.02 2.17 1.35 1.52 1.44 8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6351 0.6191 0.60 0.5904 0.5681 0.5553 0.5393 11.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.93 1.83 1.40 1.80 1.55 1.58 1.40 -
P/RPS 5.04 3.85 2.97 3.68 3.11 3.24 3.69 23.03%
P/EPS 37.68 29.99 22.17 26.51 36.63 33.11 30.95 13.97%
EY 2.65 3.33 4.51 3.77 2.73 3.02 3.23 -12.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 0.74 0.97 0.87 0.91 0.83 10.91%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 28/05/20 26/02/20 22/11/19 23/08/19 17/05/19 -
Price 2.51 1.99 1.88 1.86 1.58 1.73 1.43 -
P/RPS 6.55 4.19 3.99 3.80 3.17 3.55 3.77 44.37%
P/EPS 49.00 32.61 29.77 27.40 37.33 36.26 31.62 33.80%
EY 2.04 3.07 3.36 3.65 2.68 2.76 3.16 -25.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.03 1.00 1.01 0.89 0.99 0.85 29.91%

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