[KOBAY] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 21.51%
YoY- 96.61%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 264,544 156,412 203,784 147,868 135,216 109,456 101,436 17.30%
PBT 55,752 31,036 26,552 22,352 13,480 5,368 13,836 26.11%
Tax -14,872 -9,888 -9,048 -6,180 -5,160 -2,440 -3,148 29.50%
NP 40,880 21,148 17,504 16,172 8,320 2,928 10,688 25.02%
-
NP to SH 38,880 20,920 17,284 16,020 8,148 2,748 11,128 23.15%
-
Tax Rate 26.68% 31.86% 34.08% 27.65% 38.28% 45.45% 22.75% -
Total Cost 223,664 135,264 186,280 131,696 126,896 106,528 90,748 16.20%
-
Net Worth 219,205 203,186 181,745 162,345 147,956 141,481 139,436 7.82%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 219,205 203,186 181,745 162,345 147,956 141,481 139,436 7.82%
NOSH 306,280 102,104 102,104 102,093 102,039 68,019 67,360 28.68%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 15.45% 13.52% 8.59% 10.94% 6.15% 2.68% 10.54% -
ROE 17.74% 10.30% 9.51% 9.87% 5.51% 1.94% 7.98% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 88.10 153.19 199.58 144.82 132.51 160.92 150.59 -8.53%
EPS 12.96 20.48 16.92 15.68 8.00 4.04 16.52 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.99 1.78 1.59 1.45 2.08 2.07 -15.93%
Adjusted Per Share Value based on latest NOSH - 102,093
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 82.69 48.89 63.69 46.22 42.26 34.21 31.70 17.31%
EPS 12.15 6.54 5.40 5.01 2.55 0.86 3.48 23.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6851 0.6351 0.5681 0.5074 0.4625 0.4422 0.4358 7.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.90 1.93 1.55 1.51 0.84 1.18 1.09 -
P/RPS 5.56 1.26 0.78 1.04 0.63 0.73 0.72 40.54%
P/EPS 37.84 9.42 9.16 9.62 10.52 29.21 6.60 33.74%
EY 2.64 10.62 10.92 10.39 9.51 3.42 15.16 -25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.71 0.97 0.87 0.95 0.58 0.57 0.53 52.60%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 22/11/19 22/11/18 29/11/17 28/11/16 26/11/15 -
Price 6.10 2.51 1.58 1.48 0.90 1.57 2.53 -
P/RPS 6.92 1.64 0.79 1.02 0.68 0.98 1.68 26.58%
P/EPS 47.11 12.25 9.33 9.43 11.27 38.86 15.31 20.58%
EY 2.12 8.16 10.71 10.60 8.87 2.57 6.53 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.36 1.26 0.89 0.93 0.62 0.75 1.22 37.77%

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