[KOBAY] QoQ TTM Result on 30-Sep-2006 [#1]

Stock

[KOBAY] KOBAY TECHNOLOGY BHD

Announcement Date

24-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- 17.85%

YoY- 71.07%

Quarter Report

KOBAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	65,760	76,831	92,590	97,146	95,404	96,863	95,580	-22.11%
YoY %	-14.41%	-17.02%	-4.69%	1.83%	-1.51%	1.34%	-	-
Horiz. %	68.80%	80.38%	96.87%	101.64%	99.82%	101.34%	100.00%	-
PBT	3,603	5,365	6,104	6,118	5,030	5,780	4,702	-16.30%
YoY %	-32.84%	-12.11%	-0.23%	21.63%	-12.98%	22.93%	-	-
Horiz. %	76.63%	114.10%	129.82%	130.11%	106.98%	122.93%	100.00%	-
Tax	-270	-191	-777	-1,090	-884	-1,314	-839	-53.13%
YoY %	-41.36%	75.42%	28.72%	-23.30%	32.72%	-56.62%	-	-
Horiz. %	32.18%	22.77%	92.61%	129.92%	105.36%	156.62%	100.00%	-
NP	3,333	5,174	5,327	5,028	4,146	4,466	3,863	-9.39%
YoY %	-35.58%	-2.87%	5.95%	21.27%	-7.17%	15.61%	-	-
Horiz. %	86.28%	133.94%	137.90%	130.16%	107.33%	115.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,924	4,674	4,788	4,588	3,893	4,187	3,678	-14.21%
YoY %	-37.44%	-2.38%	4.36%	17.85%	-7.02%	13.84%	-	-
Horiz. %	79.50%	127.08%	130.18%	124.74%	105.85%	113.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.49%	3.56%	12.73%	17.82%	17.57%	22.73%	17.84%	-
YoY %	110.39%	-72.03%	-28.56%	1.42%	-22.70%	27.41%	-	-
Horiz. %	41.98%	19.96%	71.36%	99.89%	98.49%	127.41%	100.00%	-
Total Cost	62,427	71,657	87,263	92,118	91,258	92,397	91,717	-22.67%
YoY %	-12.88%	-17.88%	-5.27%	0.94%	-1.23%	0.74%	-	-
Horiz. %	68.06%	78.13%	95.14%	100.44%	99.50%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,672	100,923	103,049	101,063	97,183	98,854	103,838	-2.70%
YoY %	-1.24%	-2.06%	1.97%	3.99%	-1.69%	-4.80%	-	-
Horiz. %	95.99%	97.19%	99.24%	97.33%	93.59%	95.20%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	2,020	2,313	2,313	2,313	2,313	1,996	1,996	0.80%
YoY %	-12.67%	0.00%	0.00%	0.00%	15.88%	0.00%	-	-
Horiz. %	101.20%	115.88%	115.88%	115.88%	115.88%	100.00%	100.00%	-
Div Payout %	69.10%	49.51%	48.33%	50.43%	59.44%	47.68%	54.28%	-
YoY %	39.57%	2.44%	-4.16%	-15.16%	24.66%	-12.16%	-	-
Horiz. %	127.30%	91.21%	89.04%	92.91%	109.51%	87.84%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	99,672	100,923	103,049	101,063	97,183	98,854	103,838	-2.70%
YoY %	-1.24%	-2.06%	1.97%	3.99%	-1.69%	-4.80%	-	-
Horiz. %	95.99%	97.19%	99.24%	97.33%	93.59%	95.20%	100.00%	-
NOSH	67,346	67,282	67,352	67,375	66,111	67,247	67,427	-0.08%
YoY %	0.10%	-0.10%	-0.03%	1.91%	-1.69%	-0.27%	-	-
Horiz. %	99.88%	99.78%	99.89%	99.92%	98.05%	99.73%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	5.07%	6.73%	5.75%	5.18%	4.35%	4.61%	4.04%	-
YoY %	-24.67%	17.04%	11.00%	19.08%	-5.64%	14.11%	-	-
Horiz. %	125.50%	166.58%	142.33%	128.22%	107.67%	114.11%	100.00%	-
ROE	2.93%	4.63%	4.65%	4.54%	4.01%	4.24%	3.54%	-
YoY %	-36.72%	-0.43%	2.42%	13.22%	-5.42%	19.77%	-	-
Horiz. %	82.77%	130.79%	131.36%	128.25%	113.28%	119.77%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	97.64	114.19	137.47	144.19	144.31	144.04	141.75	-22.05%
YoY %	-14.49%	-16.93%	-4.66%	-0.08%	0.19%	1.62%	-	-
Horiz. %	68.88%	80.56%	96.98%	101.72%	101.81%	101.62%	100.00%	-
EPS	4.34	6.95	7.11	6.81	5.89	6.23	5.45	-14.12%
YoY %	-37.55%	-2.25%	4.41%	15.62%	-5.46%	14.31%	-	-
Horiz. %	79.63%	127.52%	130.46%	124.95%	108.07%	114.31%	100.00%	-
DPS	3.00	3.50	3.50	3.50	3.50	3.00	3.00	0.00%
YoY %	-14.29%	0.00%	0.00%	0.00%	16.67%	0.00%	-	-
Horiz. %	100.00%	116.67%	116.67%	116.67%	116.67%	100.00%	100.00%	-
NAPS	1.48	1.50	1.53	1.50	1.47	1.47	1.54	-2.62%
YoY %	-1.33%	-1.96%	2.00%	2.04%	0.00%	-4.55%	-	-
Horiz. %	96.10%	97.40%	99.35%	97.40%	95.45%	95.45%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 67,375
RPS	20.16	23.55	28.39	29.78	29.25	29.70	29.30	-22.11%
YoY %	-14.39%	-17.05%	-4.67%	1.81%	-1.52%	1.37%	-	-
Horiz. %	68.81%	80.38%	96.89%	101.64%	99.83%	101.37%	100.00%	-
EPS	0.90	1.43	1.47	1.41	1.19	1.28	1.13	-14.11%
YoY %	-37.06%	-2.72%	4.26%	18.49%	-7.03%	13.27%	-	-
Horiz. %	79.65%	126.55%	130.09%	124.78%	105.31%	113.27%	100.00%	-
DPS	0.62	0.71	0.71	0.71	0.71	0.61	0.61	1.09%
YoY %	-12.68%	0.00%	0.00%	0.00%	16.39%	0.00%	-	-
Horiz. %	101.64%	116.39%	116.39%	116.39%	116.39%	100.00%	100.00%	-
NAPS	0.3056	0.3094	0.3159	0.3098	0.2979	0.3031	0.3183	-2.68%
YoY %	-1.23%	-2.06%	1.97%	3.99%	-1.72%	-4.78%	-	-
Horiz. %	96.01%	97.20%	99.25%	97.33%	93.59%	95.22%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	0.74	0.75	0.74	0.66	0.74	0.87	0.70	-
P/RPS	0.76	0.66	0.54	0.46	0.51	0.60	0.49	34.09%
YoY %	15.15%	22.22%	17.39%	-9.80%	-15.00%	22.45%	-	-
Horiz. %	155.10%	134.69%	110.20%	93.88%	104.08%	122.45%	100.00%	-
P/EPS	17.04	10.80	10.41	9.69	12.57	13.97	12.83	20.88%
YoY %	57.78%	3.75%	7.43%	-22.91%	-10.02%	8.89%	-	-
Horiz. %	132.81%	84.18%	81.14%	75.53%	97.97%	108.89%	100.00%	-
EY	5.87	9.26	9.61	10.32	7.96	7.16	7.79	-17.23%
YoY %	-36.61%	-3.64%	-6.88%	29.65%	11.17%	-8.09%	-	-
Horiz. %	75.35%	118.87%	123.36%	132.48%	102.18%	91.91%	100.00%	-
DY	4.05	4.67	4.73	5.30	4.73	3.45	4.29	-3.77%
YoY %	-13.28%	-1.27%	-10.75%	12.05%	37.10%	-19.58%	-	-
Horiz. %	94.41%	108.86%	110.26%	123.54%	110.26%	80.42%	100.00%	-
P/NAPS	0.50	0.50	0.48	0.44	0.50	0.59	0.45	7.29%
YoY %	0.00%	4.17%	9.09%	-12.00%	-15.25%	31.11%	-	-
Horiz. %	111.11%	111.11%	106.67%	97.78%	111.11%	131.11%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	25/05/07	09/02/07	24/11/06	29/08/06	07/06/06	08/03/06	-
Price	0.69	0.74	0.75	0.70	0.65	0.75	0.93	-
P/RPS	0.71	0.65	0.55	0.49	0.45	0.52	0.66	5.00%
YoY %	9.23%	18.18%	12.24%	8.89%	-13.46%	-21.21%	-	-
Horiz. %	107.58%	98.48%	83.33%	74.24%	68.18%	78.79%	100.00%	-
P/EPS	15.89	10.65	10.55	10.28	11.04	12.05	17.05	-4.60%
YoY %	49.20%	0.95%	2.63%	-6.88%	-8.38%	-29.33%	-	-
Horiz. %	93.20%	62.46%	61.88%	60.29%	64.75%	70.67%	100.00%	-
EY	6.29	9.39	9.48	9.73	9.06	8.30	5.87	4.72%
YoY %	-33.01%	-0.95%	-2.57%	7.40%	9.16%	41.40%	-	-
Horiz. %	107.16%	159.97%	161.50%	165.76%	154.34%	141.40%	100.00%	-
DY	4.35	4.73	4.67	5.00	5.38	4.00	3.23	22.01%
YoY %	-8.03%	1.28%	-6.60%	-7.06%	34.50%	23.84%	-	-
Horiz. %	134.67%	146.44%	144.58%	154.80%	166.56%	123.84%	100.00%	-
P/NAPS	0.47	0.49	0.49	0.47	0.44	0.51	0.60	-15.06%
YoY %	-4.08%	0.00%	4.26%	6.82%	-13.73%	-15.00%	-	-
Horiz. %	78.33%	81.67%	81.67%	78.33%	73.33%	85.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos