[KOBAY] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 14.93%
YoY- 148.88%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 169,127 163,797 162,157 159,775 156,612 150,781 144,833 10.92%
PBT 25,180 25,594 21,884 21,077 18,859 13,105 13,785 49.59%
Tax -6,384 -6,140 -5,923 -5,721 -5,466 -4,070 -3,740 42.96%
NP 18,796 19,454 15,961 15,356 13,393 9,035 10,045 52.02%
-
NP to SH 18,657 19,272 15,768 15,152 13,184 8,870 9,904 52.70%
-
Tax Rate 25.35% 23.99% 27.07% 27.14% 28.98% 31.06% 27.13% -
Total Cost 150,331 144,343 146,196 144,419 143,219 141,746 134,788 7.56%
-
Net Worth 177,660 172,555 167,450 162,345 158,186 153,066 152,038 10.97%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 177,660 172,555 167,450 162,345 158,186 153,066 152,038 10.97%
NOSH 102,104 102,104 102,093 102,093 102,093 102,093 102,039 0.04%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.11% 11.88% 9.84% 9.61% 8.55% 5.99% 6.94% -
ROE 10.50% 11.17% 9.42% 9.33% 8.33% 5.79% 6.51% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 165.64 160.42 158.82 156.48 153.46 147.76 141.94 10.87%
EPS 18.27 18.87 15.44 14.84 12.92 8.69 9.71 52.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.64 1.59 1.55 1.50 1.49 10.92%
Adjusted Per Share Value based on latest NOSH - 102,093
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 52.86 51.20 50.68 49.94 48.95 47.13 45.27 10.91%
EPS 5.83 6.02 4.93 4.74 4.12 2.77 3.10 52.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5553 0.5393 0.5234 0.5074 0.4944 0.4784 0.4752 10.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.58 1.40 1.30 1.51 1.00 0.945 0.865 -
P/RPS 0.95 0.87 0.82 0.96 0.65 0.64 0.61 34.46%
P/EPS 8.65 7.42 8.42 10.18 7.74 10.87 8.91 -1.96%
EY 11.56 13.48 11.88 9.83 12.92 9.20 11.22 2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 0.79 0.95 0.65 0.63 0.58 35.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 17/05/19 15/02/19 22/11/18 24/08/18 25/05/18 23/02/18 -
Price 1.73 1.43 1.45 1.48 1.27 1.05 0.83 -
P/RPS 1.04 0.89 0.91 0.95 0.83 0.71 0.58 47.75%
P/EPS 9.47 7.58 9.39 9.97 9.83 12.08 8.55 7.07%
EY 10.56 13.20 10.65 10.03 10.17 8.28 11.69 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 0.88 0.93 0.82 0.70 0.56 46.35%

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