[KOBAY] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 20.19%
YoY- 95.57%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 366,887 377,573 354,268 305,883 241,034 183,997 156,964 75.85%
PBT 63,335 72,752 71,929 68,023 55,888 41,579 35,400 47.22%
Tax -16,857 -19,863 -19,078 -18,354 -14,834 -9,694 -8,448 58.29%
NP 46,478 52,889 52,851 49,669 41,054 31,885 26,952 43.66%
-
NP to SH 46,599 52,085 51,290 47,875 39,834 31,268 26,778 44.53%
-
Tax Rate 26.62% 27.30% 26.52% 26.98% 26.54% 23.31% 23.86% -
Total Cost 320,409 324,684 301,417 256,214 199,980 152,112 130,012 82.15%
-
Net Worth 384,217 371,039 352,686 337,865 323,401 219,205 213,752 47.67%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 9,363 9,363 9,363 - - - - -
Div Payout % 20.09% 17.98% 18.26% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 384,217 371,039 352,686 337,865 323,401 219,205 213,752 47.67%
NOSH 326,180 326,180 326,180 326,180 326,180 306,280 306,280 4.27%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.67% 14.01% 14.92% 16.24% 17.03% 17.33% 17.17% -
ROE 12.13% 14.04% 14.54% 14.17% 12.32% 14.26% 12.53% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 114.59 119.06 113.51 99.59 79.75 61.27 51.40 70.40%
EPS 14.55 16.42 16.43 15.59 13.18 10.41 8.77 40.01%
DPS 2.92 2.95 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.13 1.10 1.07 0.73 0.70 43.09%
Adjusted Per Share Value based on latest NOSH - 326,180
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 112.48 115.76 108.61 93.78 73.90 56.41 48.12 75.85%
EPS 14.29 15.97 15.72 14.68 12.21 9.59 8.21 44.55%
DPS 2.87 2.87 2.87 0.00 0.00 0.00 0.00 -
NAPS 1.1779 1.1375 1.0813 1.0358 0.9915 0.672 0.6553 47.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.72 2.63 2.96 4.38 6.03 4.90 2.70 -
P/RPS 2.37 2.21 2.61 4.40 7.56 8.00 5.25 -41.06%
P/EPS 18.69 16.01 18.01 28.10 45.75 47.06 30.79 -28.24%
EY 5.35 6.24 5.55 3.56 2.19 2.13 3.25 39.28%
DY 1.08 1.12 1.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.25 2.62 3.98 5.64 6.71 3.86 -29.73%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 09/02/23 16/11/22 18/08/22 19/05/22 17/02/22 25/11/21 26/08/21 -
Price 3.07 2.76 3.11 3.20 4.71 6.10 5.20 -
P/RPS 2.68 2.32 2.74 3.21 5.91 9.96 10.12 -58.66%
P/EPS 21.09 16.80 18.93 20.53 35.74 58.58 59.30 -49.70%
EY 4.74 5.95 5.28 4.87 2.80 1.71 1.69 98.50%
DY 0.95 1.07 0.96 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.36 2.75 2.91 4.40 8.36 7.43 -50.75%

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