[KOBAY] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -22.05%
YoY- 115.9%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 146,822 198,632 159,166 149,586 115,785 98,793 115,002 4.15%
PBT 31,486 33,736 24,197 15,217 7,913 5,361 11,520 18.22%
Tax -6,989 -9,918 -5,673 -4,774 -3,036 -2,261 -3,174 14.04%
NP 24,497 23,817 18,524 10,442 4,877 3,100 8,345 19.64%
-
NP to SH 24,333 23,598 18,380 10,262 4,753 3,088 8,101 20.09%
-
Tax Rate 22.20% 29.40% 23.45% 31.37% 38.37% 42.17% 27.55% -
Total Cost 122,325 174,814 140,642 139,144 110,908 95,693 106,657 2.30%
-
Net Worth 210,334 191,955 172,555 153,066 112,641 137,873 134,049 7.78%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 210,334 191,955 172,555 153,066 112,641 137,873 134,049 7.78%
NOSH 102,104 102,104 102,104 102,093 102,039 67,917 67,361 7.17%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 16.68% 11.99% 11.64% 6.98% 4.21% 3.14% 7.26% -
ROE 11.57% 12.29% 10.65% 6.70% 4.22% 2.24% 6.04% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 143.80 194.54 155.89 146.59 145.96 145.46 170.72 -2.81%
EPS 23.83 23.11 18.00 10.05 5.99 4.55 12.03 12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.88 1.69 1.50 1.42 2.03 1.99 0.57%
Adjusted Per Share Value based on latest NOSH - 102,093
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 45.01 60.90 48.80 45.86 35.50 30.29 35.26 4.14%
EPS 7.46 7.23 5.63 3.15 1.46 0.95 2.48 20.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6448 0.5885 0.529 0.4693 0.3453 0.4227 0.411 7.78%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 4.70 1.40 1.40 0.945 0.89 1.49 0.995 -
P/RPS 3.27 0.72 0.90 0.64 0.61 1.02 0.58 33.37%
P/EPS 19.72 6.06 7.78 9.40 14.85 32.77 8.27 15.56%
EY 5.07 16.51 12.86 10.64 6.73 3.05 12.09 -13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 0.74 0.83 0.63 0.63 0.73 0.50 28.74%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 28/05/20 17/05/19 25/05/18 26/05/17 27/05/16 26/05/15 -
Price 4.38 1.88 1.43 1.05 1.07 1.44 1.13 -
P/RPS 3.05 0.97 0.92 0.72 0.73 0.99 0.66 29.03%
P/EPS 18.38 8.13 7.94 10.44 17.86 31.67 9.40 11.81%
EY 5.44 12.29 12.59 9.58 5.60 3.16 10.64 -10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.00 0.85 0.70 0.75 0.71 0.57 24.54%

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