[KOBAY] QoQ TTM Result on 30-Jun-2018 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 48.64%
YoY- 178.26%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 163,797 162,157 159,775 156,612 150,781 144,833 131,870 15.56%
PBT 25,594 21,884 21,077 18,859 13,105 13,785 9,655 91.65%
Tax -6,140 -5,923 -5,721 -5,466 -4,070 -3,740 -3,446 47.02%
NP 19,454 15,961 15,356 13,393 9,035 10,045 6,209 114.26%
-
NP to SH 19,272 15,768 15,152 13,184 8,870 9,904 6,088 115.74%
-
Tax Rate 23.99% 27.07% 27.14% 28.98% 31.06% 27.13% 35.69% -
Total Cost 144,343 146,196 144,419 143,219 141,746 134,788 125,661 9.68%
-
Net Worth 172,555 167,450 162,345 158,186 153,066 152,038 147,956 10.80%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 172,555 167,450 162,345 158,186 153,066 152,038 147,956 10.80%
NOSH 102,104 102,093 102,093 102,093 102,093 102,039 102,039 0.04%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.88% 9.84% 9.61% 8.55% 5.99% 6.94% 4.71% -
ROE 11.17% 9.42% 9.33% 8.33% 5.79% 6.51% 4.11% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 160.42 158.82 156.48 153.46 147.76 141.94 129.23 15.51%
EPS 18.87 15.44 14.84 12.92 8.69 9.71 5.97 115.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.59 1.55 1.50 1.49 1.45 10.76%
Adjusted Per Share Value based on latest NOSH - 102,093
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 50.22 49.71 48.98 48.01 46.23 44.40 40.43 15.56%
EPS 5.91 4.83 4.65 4.04 2.72 3.04 1.87 115.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.529 0.5134 0.4977 0.485 0.4693 0.4661 0.4536 10.80%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.40 1.30 1.51 1.00 0.945 0.865 0.84 -
P/RPS 0.87 0.82 0.96 0.65 0.64 0.61 0.65 21.47%
P/EPS 7.42 8.42 10.18 7.74 10.87 8.91 14.08 -34.78%
EY 13.48 11.88 9.83 12.92 9.20 11.22 7.10 53.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.95 0.65 0.63 0.58 0.58 27.01%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 15/02/19 22/11/18 24/08/18 25/05/18 23/02/18 29/11/17 -
Price 1.43 1.45 1.48 1.27 1.05 0.83 0.90 -
P/RPS 0.89 0.91 0.95 0.83 0.71 0.58 0.70 17.37%
P/EPS 7.58 9.39 9.97 9.83 12.08 8.55 15.08 -36.80%
EY 13.20 10.65 10.03 10.17 8.28 11.69 6.63 58.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.93 0.82 0.70 0.56 0.62 23.43%

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