[KOBAY] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 9.33%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 185,681 197,524 198,726 189,341 183,106 169,127 163,797 8.69%
PBT 34,883 33,762 32,336 29,401 26,230 25,180 25,594 22.85%
Tax -9,865 -9,655 -9,569 -8,465 -7,101 -6,384 -6,140 37.05%
NP 25,018 24,107 22,767 20,936 19,129 18,796 19,454 18.20%
-
NP to SH 24,840 23,931 22,572 20,743 18,973 18,657 19,272 18.38%
-
Tax Rate 28.28% 28.60% 29.59% 28.79% 27.07% 25.35% 23.99% -
Total Cost 160,663 173,417 175,959 168,405 163,977 150,331 144,343 7.38%
-
Net Worth 203,186 198,081 191,955 188,892 181,745 177,660 172,555 11.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 203,186 198,081 191,955 188,892 181,745 177,660 172,555 11.47%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,104 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 13.47% 12.20% 11.46% 11.06% 10.45% 11.11% 11.88% -
ROE 12.23% 12.08% 11.76% 10.98% 10.44% 10.50% 11.17% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 181.85 193.45 194.63 185.44 179.33 165.64 160.42 8.69%
EPS 24.33 23.44 22.11 20.32 18.58 18.27 18.87 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.94 1.88 1.85 1.78 1.74 1.69 11.47%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 56.93 60.56 60.93 58.05 56.14 51.85 50.22 8.69%
EPS 7.62 7.34 6.92 6.36 5.82 5.72 5.91 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.6073 0.5885 0.5791 0.5572 0.5447 0.529 11.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.93 1.83 1.40 1.80 1.55 1.58 1.40 -
P/RPS 1.06 0.95 0.72 0.97 0.86 0.95 0.87 14.03%
P/EPS 7.93 7.81 6.33 8.86 8.34 8.65 7.42 4.51%
EY 12.61 12.81 15.79 11.29 11.99 11.56 13.48 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 0.74 0.97 0.87 0.91 0.83 10.91%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 28/05/20 26/02/20 22/11/19 23/08/19 17/05/19 -
Price 2.51 1.99 1.88 1.86 1.58 1.73 1.43 -
P/RPS 1.38 1.03 0.97 1.00 0.88 1.04 0.89 33.85%
P/EPS 10.32 8.49 8.50 9.16 8.50 9.47 7.58 22.77%
EY 9.69 11.78 11.76 10.92 11.76 10.56 13.20 -18.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.03 1.00 1.01 0.89 0.99 0.85 29.91%

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