[KOBAY] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 8.79%
YoY- 3.11%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 317,070 326,957 345,381 146,822 198,632 159,166 149,586 13.32%
PBT 21,750 49,773 74,986 31,486 33,736 24,197 15,217 6.12%
Tax -10,592 -14,012 -20,198 -6,989 -9,918 -5,673 -4,774 14.19%
NP 11,158 35,761 54,788 24,497 23,817 18,524 10,442 1.11%
-
NP to SH 13,441 36,624 52,462 24,333 23,598 18,380 10,262 4.59%
-
Tax Rate 48.70% 28.15% 26.94% 22.20% 29.40% 23.45% 31.37% -
Total Cost 305,912 291,196 290,593 122,325 174,814 140,642 139,144 14.01%
-
Net Worth 384,217 381,015 337,865 210,334 191,955 172,555 153,066 16.56%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 384,217 381,015 337,865 210,334 191,955 172,555 153,066 16.56%
NOSH 326,180 326,180 326,180 102,104 102,104 102,104 102,093 21.33%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.52% 10.94% 15.86% 16.68% 11.99% 11.64% 6.98% -
ROE 3.50% 9.61% 15.53% 11.57% 12.29% 10.65% 6.70% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 99.03 102.12 112.45 143.80 194.54 155.89 146.59 -6.32%
EPS 4.20 11.44 17.08 23.83 23.11 18.00 10.05 -13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.10 2.06 1.88 1.69 1.50 -3.64%
Adjusted Per Share Value based on latest NOSH - 102,104
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 97.21 100.24 105.89 45.01 60.90 48.80 45.86 13.32%
EPS 4.12 11.23 16.08 7.46 7.23 5.63 3.15 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1779 1.1681 1.0358 0.6448 0.5885 0.529 0.4693 16.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.68 2.51 4.38 4.70 1.40 1.40 0.945 -
P/RPS 1.70 2.46 3.90 3.27 0.72 0.90 0.64 17.66%
P/EPS 40.02 21.94 25.64 19.72 6.06 7.78 9.40 27.28%
EY 2.50 4.56 3.90 5.07 16.51 12.86 10.64 -21.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.11 3.98 2.28 0.74 0.83 0.63 14.22%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 15/05/24 17/05/23 19/05/22 27/05/21 28/05/20 17/05/19 25/05/18 -
Price 2.15 2.26 3.20 4.38 1.88 1.43 1.05 -
P/RPS 2.17 2.21 2.85 3.05 0.97 0.92 0.72 20.16%
P/EPS 51.21 19.76 18.73 18.38 8.13 7.94 10.44 30.31%
EY 1.95 5.06 5.34 5.44 12.29 12.59 9.58 -23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.90 2.91 2.13 1.00 0.85 0.70 16.92%

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