[KOBAY] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 2.59%
YoY- 8.45%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 241,034 183,997 156,964 158,667 171,538 185,681 197,524 14.15%
PBT 55,888 41,579 35,400 32,074 32,104 34,883 33,762 39.80%
Tax -14,834 -9,694 -8,448 -7,457 -8,107 -9,865 -9,655 33.04%
NP 41,054 31,885 26,952 24,617 23,997 25,018 24,107 42.46%
-
NP to SH 39,834 31,268 26,778 24,480 23,861 24,840 23,931 40.32%
-
Tax Rate 26.54% 23.31% 23.86% 23.25% 25.25% 28.28% 28.60% -
Total Cost 199,980 152,112 130,012 134,050 147,541 160,663 173,417 9.93%
-
Net Worth 323,401 219,205 213,752 210,334 209,313 203,186 198,081 38.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 323,401 219,205 213,752 210,334 209,313 203,186 198,081 38.53%
NOSH 326,180 306,280 306,280 102,104 102,104 102,104 102,104 116.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 17.03% 17.33% 17.17% 15.51% 13.99% 13.47% 12.20% -
ROE 12.32% 14.26% 12.53% 11.64% 11.40% 12.23% 12.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 79.75 61.27 51.40 155.40 168.00 181.85 193.45 -44.51%
EPS 13.18 10.41 8.77 23.98 23.37 24.33 23.44 -31.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.73 0.70 2.06 2.05 1.99 1.94 -32.67%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 73.90 56.41 48.12 48.64 52.59 56.93 60.56 14.15%
EPS 12.21 9.59 8.21 7.51 7.32 7.62 7.34 40.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9915 0.672 0.6553 0.6448 0.6417 0.6229 0.6073 38.52%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 6.03 4.90 2.70 4.70 2.39 1.93 1.83 -
P/RPS 7.56 8.00 5.25 3.02 1.42 1.06 0.95 297.09%
P/EPS 45.75 47.06 30.79 19.60 10.23 7.93 7.81 223.91%
EY 2.19 2.13 3.25 5.10 9.78 12.61 12.81 -69.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 6.71 3.86 2.28 1.17 0.97 0.94 229.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 17/02/22 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 -
Price 4.71 6.10 5.20 4.38 4.79 2.51 1.99 -
P/RPS 5.91 9.96 10.12 2.82 2.85 1.38 1.03 219.48%
P/EPS 35.74 58.58 59.30 18.27 20.50 10.32 8.49 160.03%
EY 2.80 1.71 1.69 5.47 4.88 9.69 11.78 -61.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 8.36 7.43 2.13 2.34 1.26 1.03 162.57%

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