[KOBAY] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 62.68%
YoY- 937.07%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 159,775 156,612 150,781 144,833 131,870 125,430 117,494 22.71%
PBT 21,077 18,859 13,105 13,785 9,655 7,627 9,493 70.10%
Tax -5,721 -5,466 -4,070 -3,740 -3,446 -2,766 -3,183 47.77%
NP 15,356 13,393 9,035 10,045 6,209 4,861 6,310 80.82%
-
NP to SH 15,152 13,184 8,870 9,904 6,088 4,738 5,707 91.62%
-
Tax Rate 27.14% 28.98% 31.06% 27.13% 35.69% 36.27% 33.53% -
Total Cost 144,419 143,219 141,746 134,788 125,661 120,569 111,184 19.02%
-
Net Worth 162,345 158,186 153,066 152,038 147,956 145,829 79,325 61.12%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 162,345 158,186 153,066 152,038 147,956 145,829 79,325 61.12%
NOSH 102,093 102,093 102,093 102,039 102,039 102,039 102,039 0.03%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.61% 8.55% 5.99% 6.94% 4.71% 3.88% 5.37% -
ROE 9.33% 8.33% 5.79% 6.51% 4.11% 3.25% 7.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 156.48 153.46 147.76 141.94 129.23 123.00 148.12 3.72%
EPS 14.84 12.92 8.69 9.71 5.97 4.65 7.19 62.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.50 1.49 1.45 1.43 1.00 36.18%
Adjusted Per Share Value based on latest NOSH - 102,039
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.98 48.01 46.23 44.40 40.43 38.45 36.02 22.71%
EPS 4.65 4.04 2.72 3.04 1.87 1.45 1.75 91.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4977 0.485 0.4693 0.4661 0.4536 0.4471 0.2432 61.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.51 1.00 0.945 0.865 0.84 1.03 0.89 -
P/RPS 0.96 0.65 0.64 0.61 0.65 0.84 0.60 36.75%
P/EPS 10.18 7.74 10.87 8.91 14.08 22.17 12.37 -12.17%
EY 9.83 12.92 9.20 11.22 7.10 4.51 8.08 13.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 0.63 0.58 0.58 0.72 0.89 4.44%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 24/08/18 25/05/18 23/02/18 29/11/17 30/08/17 26/05/17 -
Price 1.48 1.27 1.05 0.83 0.90 0.83 1.07 -
P/RPS 0.95 0.83 0.71 0.58 0.70 0.67 0.72 20.27%
P/EPS 9.97 9.83 12.08 8.55 15.08 17.86 14.87 -23.37%
EY 10.03 10.17 8.28 11.69 6.63 5.60 6.72 30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.70 0.56 0.62 0.58 1.07 -8.91%

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