[KOBAY] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 13.84%
YoY- 12.01%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 92,590 97,146 95,404 96,863 95,580 88,674 89,082 2.60%
PBT 6,104 6,118 5,030 5,780 4,702 2,512 2,854 65.76%
Tax -777 -1,090 -884 -1,314 -839 271 -27 833.35%
NP 5,327 5,028 4,146 4,466 3,863 2,783 2,827 52.38%
-
NP to SH 4,788 4,588 3,893 4,187 3,678 2,682 2,803 42.75%
-
Tax Rate 12.73% 17.82% 17.57% 22.73% 17.84% -10.79% 0.95% -
Total Cost 87,263 92,118 91,258 92,397 91,717 85,891 86,255 0.77%
-
Net Worth 103,049 101,063 97,183 98,854 103,838 98,291 66,551 33.73%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,313 2,313 2,313 1,996 1,996 1,996 1,996 10.29%
Div Payout % 48.33% 50.43% 59.44% 47.68% 54.28% 74.44% 71.23% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 103,049 101,063 97,183 98,854 103,838 98,291 66,551 33.73%
NOSH 67,352 67,375 66,111 67,247 67,427 67,323 66,551 0.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.75% 5.18% 4.35% 4.61% 4.04% 3.14% 3.17% -
ROE 4.65% 4.54% 4.01% 4.24% 3.54% 2.73% 4.21% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 137.47 144.19 144.31 144.04 141.75 131.71 133.85 1.79%
EPS 7.11 6.81 5.89 6.23 5.45 3.98 4.21 41.68%
DPS 3.50 3.50 3.50 3.00 3.00 3.00 3.00 10.79%
NAPS 1.53 1.50 1.47 1.47 1.54 1.46 1.00 32.67%
Adjusted Per Share Value based on latest NOSH - 67,247
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.39 29.78 29.25 29.70 29.30 27.19 27.31 2.61%
EPS 1.47 1.41 1.19 1.28 1.13 0.82 0.86 42.81%
DPS 0.71 0.71 0.71 0.61 0.61 0.61 0.61 10.61%
NAPS 0.3159 0.3098 0.2979 0.3031 0.3183 0.3013 0.204 33.74%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.74 0.66 0.74 0.87 0.70 0.70 0.82 -
P/RPS 0.54 0.46 0.51 0.60 0.49 0.53 0.61 -7.78%
P/EPS 10.41 9.69 12.57 13.97 12.83 17.57 19.47 -34.04%
EY 9.61 10.32 7.96 7.16 7.79 5.69 5.14 51.59%
DY 4.73 5.30 4.73 3.45 4.29 4.29 3.66 18.59%
P/NAPS 0.48 0.44 0.50 0.59 0.45 0.48 0.82 -29.95%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 24/11/06 29/08/06 07/06/06 08/03/06 05/12/05 30/08/05 -
Price 0.75 0.70 0.65 0.75 0.93 0.68 0.80 -
P/RPS 0.55 0.49 0.45 0.52 0.66 0.52 0.60 -5.62%
P/EPS 10.55 10.28 11.04 12.05 17.05 17.07 18.99 -32.34%
EY 9.48 9.73 9.06 8.30 5.87 5.86 5.26 47.93%
DY 4.67 5.00 5.38 4.00 3.23 4.41 3.75 15.70%
P/NAPS 0.49 0.47 0.44 0.51 0.60 0.47 0.80 -27.81%

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