[KOBAY] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 16.77%
YoY- 25.88%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 354,268 305,883 241,034 183,997 156,964 158,667 171,538 62.38%
PBT 71,929 68,023 55,888 41,579 35,400 32,074 32,104 71.47%
Tax -19,078 -18,354 -14,834 -9,694 -8,448 -7,457 -8,107 77.19%
NP 52,851 49,669 41,054 31,885 26,952 24,617 23,997 69.52%
-
NP to SH 51,290 47,875 39,834 31,268 26,778 24,480 23,861 66.79%
-
Tax Rate 26.52% 26.98% 26.54% 23.31% 23.86% 23.25% 25.25% -
Total Cost 301,417 256,214 199,980 152,112 130,012 134,050 147,541 61.21%
-
Net Worth 352,686 337,865 323,401 219,205 213,752 210,334 209,313 41.73%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,363 - - - - - - -
Div Payout % 18.26% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 352,686 337,865 323,401 219,205 213,752 210,334 209,313 41.73%
NOSH 326,180 326,180 326,180 306,280 306,280 102,104 102,104 117.37%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.92% 16.24% 17.03% 17.33% 17.17% 15.51% 13.99% -
ROE 14.54% 14.17% 12.32% 14.26% 12.53% 11.64% 11.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 113.51 99.59 79.75 61.27 51.40 155.40 168.00 -23.05%
EPS 16.43 15.59 13.18 10.41 8.77 23.98 23.37 -20.98%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.07 0.73 0.70 2.06 2.05 -32.84%
Adjusted Per Share Value based on latest NOSH - 306,280
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 108.61 93.78 73.90 56.41 48.12 48.64 52.59 62.38%
EPS 15.72 14.68 12.21 9.59 8.21 7.51 7.32 66.68%
DPS 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0813 1.0358 0.9915 0.672 0.6553 0.6448 0.6417 41.73%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.96 4.38 6.03 4.90 2.70 4.70 2.39 -
P/RPS 2.61 4.40 7.56 8.00 5.25 3.02 1.42 50.21%
P/EPS 18.01 28.10 45.75 47.06 30.79 19.60 10.23 45.95%
EY 5.55 3.56 2.19 2.13 3.25 5.10 9.78 -31.52%
DY 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.98 5.64 6.71 3.86 2.28 1.17 71.41%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 19/05/22 17/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 3.11 3.20 4.71 6.10 5.20 4.38 4.79 -
P/RPS 2.74 3.21 5.91 9.96 10.12 2.82 2.85 -2.59%
P/EPS 18.93 20.53 35.74 58.58 59.30 18.27 20.50 -5.18%
EY 5.28 4.87 2.80 1.71 1.69 5.47 4.88 5.40%
DY 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.91 4.40 8.36 7.43 2.13 2.34 11.39%

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