[KOBAY] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -76.84%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 89,441 66,136 39,103 50,946 36,967 33,804 27,364 21.81%
PBT 14,761 13,938 7,759 6,638 5,588 3,370 1,342 49.10%
Tax -4,503 -3,718 -2,472 -2,262 -1,545 -1,290 -610 39.51%
NP 10,258 10,220 5,287 4,376 4,043 2,080 732 55.24%
-
NP to SH 10,515 9,720 5,230 4,321 4,005 2,037 687 57.53%
-
Tax Rate 30.51% 26.68% 31.86% 34.08% 27.65% 38.28% 45.45% -
Total Cost 79,183 55,916 33,816 46,570 32,924 31,724 26,632 19.90%
-
Net Worth 371,039 219,205 203,186 181,745 162,345 147,956 141,481 17.42%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 371,039 219,205 203,186 181,745 162,345 147,956 141,481 17.42%
NOSH 326,180 306,280 102,104 102,104 102,093 102,039 68,019 29.84%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.47% 15.45% 13.52% 8.59% 10.94% 6.15% 2.68% -
ROE 2.83% 4.43% 2.57% 2.38% 2.47% 1.38% 0.49% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 28.20 22.02 38.30 49.90 36.21 33.13 40.23 -5.74%
EPS 3.32 3.24 5.12 4.23 3.92 2.00 1.01 21.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.73 1.99 1.78 1.59 1.45 2.08 -9.13%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 27.42 20.28 11.99 15.62 11.33 10.36 8.39 21.80%
EPS 3.22 2.98 1.60 1.32 1.23 0.62 0.21 57.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1375 0.672 0.6229 0.5572 0.4977 0.4536 0.4338 17.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.63 4.90 1.93 1.55 1.51 0.84 1.18 -
P/RPS 9.33 22.25 5.04 3.11 4.17 2.54 2.93 21.28%
P/EPS 79.32 151.38 37.68 36.63 38.50 42.08 116.83 -6.24%
EY 1.26 0.66 2.65 2.73 2.60 2.38 0.86 6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 6.71 0.97 0.87 0.95 0.58 0.57 25.70%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 16/11/22 25/11/21 27/11/20 22/11/19 22/11/18 29/11/17 28/11/16 -
Price 2.76 6.10 2.51 1.58 1.48 0.90 1.57 -
P/RPS 9.79 27.70 6.55 3.17 4.09 2.72 3.90 16.57%
P/EPS 83.24 188.45 49.00 37.33 37.73 45.08 155.45 -9.88%
EY 1.20 0.53 2.04 2.68 2.65 2.22 0.64 11.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 8.36 1.26 0.89 0.93 0.62 0.75 21.04%

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