[KOBAY] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -32.58%
YoY- -28.15%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 111,458 114,696 113,919 111,719 101,459 95,042 96,423 10.11%
PBT 16,541 16,382 14,185 9,488 12,315 12,946 13,061 17.00%
Tax -3,627 -3,549 -3,157 -2,119 -1,619 -1,186 -1,199 108.74%
NP 12,914 12,833 11,028 7,369 10,696 11,760 11,862 5.81%
-
NP to SH 12,564 12,531 10,636 7,209 10,693 11,842 11,679 4.97%
-
Tax Rate 21.93% 21.66% 22.26% 22.33% 13.15% 9.16% 9.18% -
Total Cost 98,544 101,863 102,891 104,350 90,763 83,282 84,561 10.70%
-
Net Worth 142,148 139,436 136,765 133,955 132,550 129,690 67,238 64.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,021 2,021 2,021 - - - - -
Div Payout % 16.09% 16.13% 19.00% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 142,148 139,436 136,765 133,955 132,550 129,690 67,238 64.49%
NOSH 67,689 67,360 67,372 67,314 67,284 67,196 67,238 0.44%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.59% 11.19% 9.68% 6.60% 10.54% 12.37% 12.30% -
ROE 8.84% 8.99% 7.78% 5.38% 8.07% 9.13% 17.37% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 164.66 170.27 169.09 165.97 150.79 141.44 143.41 9.62%
EPS 18.56 18.60 15.79 10.71 15.89 17.62 17.37 4.50%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.07 2.03 1.99 1.97 1.93 1.00 63.76%
Adjusted Per Share Value based on latest NOSH - 67,314
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.17 35.16 34.93 34.25 31.11 29.14 29.56 10.11%
EPS 3.85 3.84 3.26 2.21 3.28 3.63 3.58 4.95%
DPS 0.62 0.62 0.62 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.4275 0.4193 0.4107 0.4064 0.3976 0.2061 64.51%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.16 1.09 1.18 0.995 1.03 1.15 1.20 -
P/RPS 1.31 0.64 0.70 0.60 0.68 0.81 0.84 34.37%
P/EPS 11.64 5.86 7.47 9.29 6.48 6.53 6.91 41.43%
EY 8.59 17.07 13.38 10.76 15.43 15.32 14.47 -29.29%
DY 1.39 2.75 2.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.53 0.58 0.50 0.52 0.60 1.20 -9.65%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 26/05/15 27/02/15 23/10/14 25/08/14 -
Price 1.56 2.53 0.96 1.13 0.975 1.05 1.11 -
P/RPS 0.95 1.49 0.57 0.68 0.65 0.74 0.77 14.98%
P/EPS 8.40 13.60 6.08 10.55 6.14 5.96 6.39 19.94%
EY 11.90 7.35 16.44 9.48 16.30 16.78 15.65 -16.65%
DY 1.92 1.19 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.22 0.47 0.57 0.49 0.54 1.11 -23.62%

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