[KOBAY] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -38.36%
YoY- -75.31%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 203,784 147,868 135,216 109,456 101,436 98,328 103,852 11.88%
PBT 26,552 22,352 13,480 5,368 13,836 5,048 5,508 29.95%
Tax -9,048 -6,180 -5,160 -2,440 -3,148 -1,580 -1,632 33.01%
NP 17,504 16,172 8,320 2,928 10,688 3,468 3,876 28.55%
-
NP to SH 17,284 16,020 8,148 2,748 11,128 3,548 2,896 34.66%
-
Tax Rate 34.08% 27.65% 38.28% 45.45% 22.75% 31.30% 29.63% -
Total Cost 186,280 131,696 126,896 106,528 90,748 94,860 99,976 10.92%
-
Net Worth 181,745 162,345 147,956 141,481 139,436 129,690 118,655 7.36%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 181,745 162,345 147,956 141,481 139,436 129,690 118,655 7.36%
NOSH 102,104 102,093 102,039 68,019 67,360 67,196 67,037 7.26%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.59% 10.94% 6.15% 2.68% 10.54% 3.53% 3.73% -
ROE 9.51% 9.87% 5.51% 1.94% 7.98% 2.74% 2.44% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 199.58 144.82 132.51 160.92 150.59 146.33 154.92 4.31%
EPS 16.92 15.68 8.00 4.04 16.52 5.28 4.32 25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.59 1.45 2.08 2.07 1.93 1.77 0.09%
Adjusted Per Share Value based on latest NOSH - 68,019
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 63.69 46.22 42.26 34.21 31.70 30.73 32.46 11.88%
EPS 5.40 5.01 2.55 0.86 3.48 1.11 0.91 34.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5681 0.5074 0.4625 0.4422 0.4358 0.4054 0.3709 7.36%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.55 1.51 0.84 1.18 1.09 1.15 0.65 -
P/RPS 0.78 1.04 0.63 0.73 0.72 0.79 0.42 10.86%
P/EPS 9.16 9.62 10.52 29.21 6.60 21.78 15.05 -7.93%
EY 10.92 10.39 9.51 3.42 15.16 4.59 6.65 8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.58 0.57 0.53 0.60 0.37 15.30%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 22/11/18 29/11/17 28/11/16 26/11/15 23/10/14 22/11/13 -
Price 1.58 1.48 0.90 1.57 2.53 1.05 0.69 -
P/RPS 0.79 1.02 0.68 0.98 1.68 0.72 0.45 9.82%
P/EPS 9.33 9.43 11.27 38.86 15.31 19.89 15.97 -8.56%
EY 10.71 10.60 8.87 2.57 6.53 5.03 6.26 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.62 0.75 1.22 0.54 0.39 14.73%

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