[KOBAY] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 28.49%
YoY- 157.53%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 156,612 150,781 144,833 131,870 125,430 117,494 109,410 27.09%
PBT 18,859 13,105 13,785 9,655 7,627 9,493 4,115 176.67%
Tax -5,466 -4,070 -3,740 -3,446 -2,766 -3,183 -2,481 69.56%
NP 13,393 9,035 10,045 6,209 4,861 6,310 1,634 308.09%
-
NP to SH 13,184 8,870 9,904 6,088 4,738 5,707 955 478.25%
-
Tax Rate 28.98% 31.06% 27.13% 35.69% 36.27% 33.53% 60.29% -
Total Cost 143,219 141,746 134,788 125,661 120,569 111,184 107,776 20.93%
-
Net Worth 158,186 153,066 152,038 147,956 145,829 79,325 68,216 75.46%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 158,186 153,066 152,038 147,956 145,829 79,325 68,216 75.46%
NOSH 102,093 102,093 102,039 102,039 102,039 102,039 102,039 0.03%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.55% 5.99% 6.94% 4.71% 3.88% 5.37% 1.49% -
ROE 8.33% 5.79% 6.51% 4.11% 3.25% 7.19% 1.40% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 153.46 147.76 141.94 129.23 123.00 148.12 160.39 -2.90%
EPS 12.92 8.69 9.71 5.97 4.65 7.19 1.40 341.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.50 1.49 1.45 1.43 1.00 1.00 34.04%
Adjusted Per Share Value based on latest NOSH - 102,039
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 48.01 46.23 44.40 40.43 38.45 36.02 33.54 27.09%
EPS 4.04 2.72 3.04 1.87 1.45 1.75 0.29 481.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.485 0.4693 0.4661 0.4536 0.4471 0.2432 0.2091 75.49%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.00 0.945 0.865 0.84 1.03 0.89 0.95 -
P/RPS 0.65 0.64 0.61 0.65 0.84 0.60 0.59 6.68%
P/EPS 7.74 10.87 8.91 14.08 22.17 12.37 67.86 -76.57%
EY 12.92 9.20 11.22 7.10 4.51 8.08 1.47 327.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.58 0.58 0.72 0.89 0.95 -22.40%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 25/05/18 23/02/18 29/11/17 30/08/17 26/05/17 17/02/17 -
Price 1.27 1.05 0.83 0.90 0.83 1.07 0.915 -
P/RPS 0.83 0.71 0.58 0.70 0.67 0.72 0.57 28.55%
P/EPS 9.83 12.08 8.55 15.08 17.86 14.87 65.36 -71.81%
EY 10.17 8.28 11.69 6.63 5.60 6.72 1.53 254.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.70 0.56 0.62 0.58 1.07 0.92 -7.40%

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