[KOBAY] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
15-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 128.89%
YoY- 39.25%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 158,969 74,899 100,885 80,671 75,126 55,723 51,063 20.81%
PBT 35,328 14,839 16,497 12,277 9,252 3,094 6,560 32.36%
Tax -9,954 -3,568 -5,115 -3,035 -2,578 -1,604 -1,726 33.87%
NP 25,374 11,271 11,382 9,242 6,674 1,490 4,834 31.79%
-
NP to SH 24,239 11,184 11,252 9,167 6,583 1,417 4,921 30.40%
-
Tax Rate 28.18% 24.04% 31.01% 24.72% 27.86% 51.84% 26.31% -
Total Cost 133,595 63,628 89,503 71,429 68,452 54,233 46,229 19.32%
-
Net Worth 323,401 209,313 188,892 167,450 152,038 95,502 142,147 14.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 323,401 209,313 188,892 167,450 152,038 95,502 142,147 14.66%
NOSH 326,180 102,104 102,104 102,093 102,039 102,039 67,689 29.93%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 15.96% 15.05% 11.28% 11.46% 8.88% 2.67% 9.47% -
ROE 7.50% 5.34% 5.96% 5.47% 4.33% 1.48% 3.46% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 52.60 73.36 98.81 79.01 73.62 81.69 75.44 -5.82%
EPS 8.02 10.95 11.02 8.98 6.45 2.08 7.27 1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 2.05 1.85 1.64 1.49 1.40 2.10 -10.62%
Adjusted Per Share Value based on latest NOSH - 102,093
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 48.74 22.96 30.93 24.73 23.03 17.08 15.65 20.82%
EPS 7.43 3.43 3.45 2.81 2.02 0.43 1.51 30.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9915 0.6417 0.5791 0.5134 0.4661 0.2928 0.4358 14.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 6.03 2.39 1.80 1.30 0.865 0.95 2.16 -
P/RPS 11.46 3.26 1.82 1.65 1.17 1.16 2.86 26.00%
P/EPS 75.19 21.82 16.33 14.48 13.41 45.73 29.71 16.72%
EY 1.33 4.58 6.12 6.91 7.46 2.19 3.37 -14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 1.17 0.97 0.79 0.58 0.68 1.03 32.72%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 17/02/22 25/02/21 26/02/20 15/02/19 23/02/18 17/02/17 25/02/16 -
Price 4.71 4.79 1.86 1.45 0.83 0.915 1.56 -
P/RPS 8.96 6.53 1.88 1.84 1.13 1.12 2.07 27.63%
P/EPS 58.73 43.73 16.88 16.15 12.87 44.05 21.46 18.25%
EY 1.70 2.29 5.92 6.19 7.77 2.27 4.66 -15.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.34 1.01 0.88 0.56 0.65 0.74 34.56%

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