[KOBAY] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 61.59%
YoY- 364.57%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 149,798 201,770 161,342 150,252 111,446 102,126 107,048 5.75%
PBT 29,678 32,994 24,554 18,504 6,188 13,120 8,408 23.36%
Tax -7,136 -10,230 -6,070 -5,156 -3,208 -3,452 -2,512 18.98%
NP 22,542 22,764 18,484 13,348 2,980 9,668 5,896 25.02%
-
NP to SH 22,368 22,504 18,334 13,166 2,834 9,842 5,986 24.54%
-
Tax Rate 24.04% 31.01% 24.72% 27.86% 51.84% 26.31% 29.88% -
Total Cost 127,256 179,006 142,858 136,904 108,466 92,458 101,152 3.89%
-
Net Worth 209,313 188,892 167,450 152,038 95,502 142,147 132,797 7.87%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 209,313 188,892 167,450 152,038 95,502 142,147 132,797 7.87%
NOSH 102,104 102,104 102,093 102,039 102,039 67,689 67,409 7.15%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 15.05% 11.28% 11.46% 8.88% 2.67% 9.47% 5.51% -
ROE 10.69% 11.91% 10.95% 8.66% 2.97% 6.92% 4.51% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 146.71 197.61 158.02 147.25 163.37 150.88 158.80 -1.30%
EPS 21.90 22.04 17.96 12.90 4.16 14.54 8.88 16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.85 1.64 1.49 1.40 2.10 1.97 0.66%
Adjusted Per Share Value based on latest NOSH - 102,039
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 46.82 63.06 50.43 46.96 34.83 31.92 33.46 5.75%
EPS 6.99 7.03 5.73 4.12 0.89 3.08 1.87 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6542 0.5904 0.5234 0.4752 0.2985 0.4443 0.4151 7.86%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.39 1.80 1.30 0.865 0.95 2.16 1.03 -
P/RPS 1.63 0.91 0.82 0.59 0.58 1.43 0.65 16.54%
P/EPS 10.91 8.17 7.24 6.70 22.87 14.86 11.60 -1.01%
EY 9.17 12.24 13.81 14.92 4.37 6.73 8.62 1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 0.79 0.58 0.68 1.03 0.52 14.45%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 15/02/19 23/02/18 17/02/17 25/02/16 27/02/15 -
Price 4.79 1.86 1.45 0.83 0.915 1.56 0.975 -
P/RPS 3.26 0.94 0.92 0.56 0.56 1.03 0.61 32.19%
P/EPS 21.87 8.44 8.08 6.43 22.02 10.73 10.98 12.15%
EY 4.57 11.85 12.38 15.55 4.54 9.32 9.11 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.01 0.88 0.56 0.65 0.74 0.49 29.73%

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