[KOBAY] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 27.4%
YoY- 66.94%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 377,573 354,268 305,883 241,034 183,997 156,964 158,667 78.14%
PBT 72,752 71,929 68,023 55,888 41,579 35,400 32,074 72.54%
Tax -19,863 -19,078 -18,354 -14,834 -9,694 -8,448 -7,457 92.04%
NP 52,889 52,851 49,669 41,054 31,885 26,952 24,617 66.42%
-
NP to SH 52,085 51,290 47,875 39,834 31,268 26,778 24,480 65.34%
-
Tax Rate 27.30% 26.52% 26.98% 26.54% 23.31% 23.86% 23.25% -
Total Cost 324,684 301,417 256,214 199,980 152,112 130,012 134,050 80.25%
-
Net Worth 371,039 352,686 337,865 323,401 219,205 213,752 210,334 45.94%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 9,363 9,363 - - - - - -
Div Payout % 17.98% 18.26% - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 371,039 352,686 337,865 323,401 219,205 213,752 210,334 45.94%
NOSH 326,180 326,180 326,180 326,180 306,280 306,280 102,104 116.75%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.01% 14.92% 16.24% 17.03% 17.33% 17.17% 15.51% -
ROE 14.04% 14.54% 14.17% 12.32% 14.26% 12.53% 11.64% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 119.06 113.51 99.59 79.75 61.27 51.40 155.40 -16.25%
EPS 16.42 16.43 15.59 13.18 10.41 8.77 23.98 -22.29%
DPS 2.95 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.13 1.10 1.07 0.73 0.70 2.06 -31.39%
Adjusted Per Share Value based on latest NOSH - 326,180
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 118.01 110.73 95.61 75.34 57.51 49.06 49.59 78.15%
EPS 16.28 16.03 14.96 12.45 9.77 8.37 7.65 65.37%
DPS 2.93 2.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1597 1.1024 1.056 1.0108 0.6851 0.6681 0.6574 45.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.63 2.96 4.38 6.03 4.90 2.70 4.70 -
P/RPS 2.21 2.61 4.40 7.56 8.00 5.25 3.02 -18.77%
P/EPS 16.01 18.01 28.10 45.75 47.06 30.79 19.60 -12.60%
EY 6.24 5.55 3.56 2.19 2.13 3.25 5.10 14.38%
DY 1.12 1.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.62 3.98 5.64 6.71 3.86 2.28 -0.87%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 18/08/22 19/05/22 17/02/22 25/11/21 26/08/21 27/05/21 -
Price 2.76 3.11 3.20 4.71 6.10 5.20 4.38 -
P/RPS 2.32 2.74 3.21 5.91 9.96 10.12 2.82 -12.18%
P/EPS 16.80 18.93 20.53 35.74 58.58 59.30 18.27 -5.43%
EY 5.95 5.28 4.87 2.80 1.71 1.69 5.47 5.76%
DY 1.07 0.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.75 2.91 4.40 8.36 7.43 2.13 7.06%

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