[KOBAY] QoQ 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- 4.05%
YoY- 113.8%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 82,147 89,441 95,232 100,067 92,833 66,136 46,847 45.26%
PBT 11,973 14,761 15,690 20,911 21,390 13,938 11,784 1.06%
Tax -3,230 -4,503 -3,930 -5,194 -6,236 -3,718 -3,206 0.49%
NP 8,743 10,258 11,760 15,717 15,154 10,220 8,578 1.27%
-
NP to SH 9,033 10,515 11,944 15,107 14,519 9,720 8,529 3.89%
-
Tax Rate 26.98% 30.51% 25.05% 24.84% 29.15% 26.68% 27.21% -
Total Cost 73,404 79,183 83,472 84,350 77,679 55,916 38,269 54.19%
-
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 - - - - -
Div Payout % - - 78.39% - - - - -
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 10.64% 11.47% 12.35% 15.71% 16.32% 15.45% 18.31% -
ROE 2.35% 2.83% 3.39% 4.47% 4.49% 4.43% 3.99% -
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 25.66 28.20 30.51 32.58 30.71 22.02 15.34 40.78%
EPS 2.82 3.32 3.83 4.92 4.80 3.24 2.79 0.71%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
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 25.68 27.96 29.77 31.28 29.02 20.67 14.64 45.29%
EPS 2.82 3.29 3.73 4.72 4.54 3.04 2.67 3.70%
DPS 0.00 0.00 2.93 0.00 0.00 0.00 0.00 -
NAPS 1.2009 1.1597 1.1024 1.056 1.0108 0.6851 0.6681 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 10.60 9.33 9.70 13.44 19.63 22.25 17.60 -28.61%
P/EPS 96.41 79.32 77.35 89.05 125.53 151.38 96.67 -0.17%
EY 1.04 1.26 1.29 1.12 0.80 0.66 1.03 0.64%
DY 0.00 0.00 1.01 0.00 0.00 0.00 0.00 -
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 11.97 9.79 10.19 9.82 15.33 27.70 33.89 -49.93%
P/EPS 108.82 83.24 81.27 65.06 98.05 188.45 186.17 -30.02%
EY 0.92 1.20 1.23 1.54 1.02 0.53 0.54 42.50%
DY 0.00 0.00 0.96 0.00 0.00 0.00 0.00 -
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