[KOBAY] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 45.19%
YoY- 85.85%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 291,056 357,764 264,544 156,412 203,784 147,868 135,216 13.62%
PBT 13,964 59,044 55,752 31,036 26,552 22,352 13,480 0.58%
Tax -8,908 -18,012 -14,872 -9,888 -9,048 -6,180 -5,160 9.52%
NP 5,056 41,032 40,880 21,148 17,504 16,172 8,320 -7.96%
-
NP to SH 6,112 42,060 38,880 20,920 17,284 16,020 8,148 -4.67%
-
Tax Rate 63.79% 30.51% 26.68% 31.86% 34.08% 27.65% 38.28% -
Total Cost 286,000 316,732 223,664 135,264 186,280 131,696 126,896 14.49%
-
Net Worth 381,015 371,039 219,205 203,186 181,745 162,345 147,956 17.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 381,015 371,039 219,205 203,186 181,745 162,345 147,956 17.06%
NOSH 326,180 326,180 306,280 102,104 102,104 102,093 102,039 21.36%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.74% 11.47% 15.45% 13.52% 8.59% 10.94% 6.15% -
ROE 1.60% 11.34% 17.74% 10.30% 9.51% 9.87% 5.51% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 90.90 112.81 88.10 153.19 199.58 144.82 132.51 -6.08%
EPS 1.92 13.28 12.96 20.48 16.92 15.68 8.00 -21.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 0.73 1.99 1.78 1.59 1.45 -3.23%
Adjusted Per Share Value based on latest NOSH - 306,280
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 89.23 109.68 81.10 47.95 62.48 45.33 41.45 13.62%
EPS 1.87 12.89 11.92 6.41 5.30 4.91 2.50 -4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1681 1.1375 0.672 0.6229 0.5572 0.4977 0.4536 17.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.89 2.63 4.90 1.93 1.55 1.51 0.84 -
P/RPS 2.08 2.33 5.56 1.26 0.78 1.04 0.63 22.01%
P/EPS 99.01 19.83 37.84 9.42 9.16 9.62 10.52 45.27%
EY 1.01 5.04 2.64 10.62 10.92 10.39 9.51 -31.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.25 6.71 0.97 0.87 0.95 0.58 18.29%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 16/11/22 25/11/21 27/11/20 22/11/19 22/11/18 29/11/17 -
Price 1.76 2.76 6.10 2.51 1.58 1.48 0.90 -
P/RPS 1.94 2.45 6.92 1.64 0.79 1.02 0.68 19.08%
P/EPS 92.20 20.81 47.11 12.25 9.33 9.43 11.27 41.92%
EY 1.08 4.81 2.12 8.16 10.71 10.60 8.87 -29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.36 8.36 1.26 0.89 0.93 0.62 15.59%

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