[KOBAY] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -11.56%
YoY- 64.42%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 161,342 150,252 111,446 102,126 107,048 96,976 94,412 9.33%
PBT 24,554 18,504 6,188 13,120 8,408 9,902 4,042 35.06%
Tax -6,070 -5,156 -3,208 -3,452 -2,512 -1,674 -1,700 23.61%
NP 18,484 13,348 2,980 9,668 5,896 8,228 2,342 41.08%
-
NP to SH 18,334 13,166 2,834 9,842 5,986 7,958 -24 -
-
Tax Rate 24.72% 27.86% 51.84% 26.31% 29.88% 16.91% 42.06% -
Total Cost 142,858 136,904 108,466 92,458 101,152 88,748 92,070 7.59%
-
Net Worth 167,450 152,038 95,502 142,147 132,797 122,534 105,600 7.98%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 167,450 152,038 95,502 142,147 132,797 122,534 105,600 7.98%
NOSH 102,093 102,039 102,039 67,689 67,409 67,326 60,000 9.25%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.46% 8.88% 2.67% 9.47% 5.51% 8.48% 2.48% -
ROE 10.95% 8.66% 2.97% 6.92% 4.51% 6.49% -0.02% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 158.02 147.25 163.37 150.88 158.80 144.04 157.35 0.07%
EPS 17.96 12.90 4.16 14.54 8.88 11.82 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.49 1.40 2.10 1.97 1.82 1.76 -1.16%
Adjusted Per Share Value based on latest NOSH - 67,689
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 50.43 46.96 34.83 31.92 33.46 30.31 29.51 9.33%
EPS 5.73 4.12 0.89 3.08 1.87 2.49 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.4752 0.2985 0.4443 0.4151 0.383 0.3301 7.98%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.30 0.865 0.95 2.16 1.03 0.795 0.68 -
P/RPS 0.82 0.59 0.58 1.43 0.65 0.55 0.43 11.35%
P/EPS 7.24 6.70 22.87 14.86 11.60 6.73 -1,700.00 -
EY 13.81 14.92 4.37 6.73 8.62 14.87 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.58 0.68 1.03 0.52 0.44 0.39 12.47%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/02/19 23/02/18 17/02/17 25/02/16 27/02/15 21/02/14 22/02/13 -
Price 1.45 0.83 0.915 1.56 0.975 0.80 0.66 -
P/RPS 0.92 0.56 0.56 1.03 0.61 0.56 0.42 13.95%
P/EPS 8.08 6.43 22.02 10.73 10.98 6.77 -1,650.00 -
EY 12.38 15.55 4.54 9.32 9.11 14.77 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.56 0.65 0.74 0.49 0.44 0.38 15.01%

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