[KOBAY] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 6.02%
YoY- 28.27%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 158,667 171,538 185,681 197,524 198,726 189,341 183,106 -9.10%
PBT 32,074 32,104 34,883 33,762 32,336 29,401 26,230 14.33%
Tax -7,457 -8,107 -9,865 -9,655 -9,569 -8,465 -7,101 3.31%
NP 24,617 23,997 25,018 24,107 22,767 20,936 19,129 18.29%
-
NP to SH 24,480 23,861 24,840 23,931 22,572 20,743 18,973 18.49%
-
Tax Rate 23.25% 25.25% 28.28% 28.60% 29.59% 28.79% 27.07% -
Total Cost 134,050 147,541 160,663 173,417 175,959 168,405 163,977 -12.56%
-
Net Worth 210,334 209,313 203,186 198,081 191,955 188,892 181,745 10.21%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 210,334 209,313 203,186 198,081 191,955 188,892 181,745 10.21%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,104 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 15.51% 13.99% 13.47% 12.20% 11.46% 11.06% 10.45% -
ROE 11.64% 11.40% 12.23% 12.08% 11.76% 10.98% 10.44% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 155.40 168.00 181.85 193.45 194.63 185.44 179.33 -9.09%
EPS 23.98 23.37 24.33 23.44 22.11 20.32 18.58 18.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.05 1.99 1.94 1.88 1.85 1.78 10.21%
Adjusted Per Share Value based on latest NOSH - 102,104
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 48.64 52.59 56.93 60.56 60.93 58.05 56.14 -9.10%
EPS 7.51 7.32 7.62 7.34 6.92 6.36 5.82 18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6448 0.6417 0.6229 0.6073 0.5885 0.5791 0.5572 10.21%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.70 2.39 1.93 1.83 1.40 1.80 1.55 -
P/RPS 3.02 1.42 1.06 0.95 0.72 0.97 0.86 130.85%
P/EPS 19.60 10.23 7.93 7.81 6.33 8.86 8.34 76.67%
EY 5.10 9.78 12.61 12.81 15.79 11.29 11.99 -43.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.17 0.97 0.94 0.74 0.97 0.87 89.97%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 27/11/20 28/08/20 28/05/20 26/02/20 22/11/19 -
Price 4.38 4.79 2.51 1.99 1.88 1.86 1.58 -
P/RPS 2.82 2.85 1.38 1.03 0.97 1.00 0.88 117.20%
P/EPS 18.27 20.50 10.32 8.49 8.50 9.16 8.50 66.47%
EY 5.47 4.88 9.69 11.78 11.76 10.92 11.76 -39.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.34 1.26 1.03 1.00 1.01 0.89 78.82%

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