[KOBAY] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 149.37%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 150,014 171,588 158,969 74,899 100,885 80,671 75,126 12.21%
PBT 8,663 26,734 35,328 14,839 16,497 12,277 9,252 -1.08%
Tax -4,942 -7,733 -9,954 -3,568 -5,115 -3,035 -2,578 11.45%
NP 3,721 19,001 25,374 11,271 11,382 9,242 6,674 -9.27%
-
NP to SH 4,597 19,548 24,239 11,184 11,252 9,167 6,583 -5.80%
-
Tax Rate 57.05% 28.93% 28.18% 24.04% 31.01% 24.72% 27.86% -
Total Cost 146,293 152,587 133,595 63,628 89,503 71,429 68,452 13.48%
-
Net Worth 384,217 384,217 323,401 209,313 188,892 167,450 152,038 16.70%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 384,217 384,217 323,401 209,313 188,892 167,450 152,038 16.70%
NOSH 326,180 326,180 326,180 102,104 102,104 102,093 102,039 21.36%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.48% 11.07% 15.96% 15.05% 11.28% 11.46% 8.88% -
ROE 1.20% 5.09% 7.50% 5.34% 5.96% 5.47% 4.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 46.85 53.59 52.60 73.36 98.81 79.01 73.62 -7.25%
EPS 1.44 6.11 8.02 10.95 11.02 8.98 6.45 -22.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.07 2.05 1.85 1.64 1.49 -3.54%
Adjusted Per Share Value based on latest NOSH - 326,180
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.99 52.61 48.74 22.96 30.93 24.73 23.03 12.21%
EPS 1.41 5.99 7.43 3.43 3.45 2.81 2.02 -5.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1779 1.1779 0.9915 0.6417 0.5791 0.5134 0.4661 16.70%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.33 2.72 6.03 2.39 1.80 1.30 0.865 -
P/RPS 2.84 5.08 11.46 3.26 1.82 1.65 1.17 15.92%
P/EPS 92.63 44.55 75.19 21.82 16.33 14.48 13.41 37.98%
EY 1.08 2.24 1.33 4.58 6.12 6.91 7.46 -27.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.27 5.64 1.17 0.97 0.79 0.58 11.41%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 09/02/23 17/02/22 25/02/21 26/02/20 15/02/19 23/02/18 -
Price 1.28 3.07 4.71 4.79 1.86 1.45 0.83 -
P/RPS 2.73 5.73 8.96 6.53 1.88 1.84 1.13 15.82%
P/EPS 89.15 50.28 58.73 43.73 16.88 16.15 12.87 38.04%
EY 1.12 1.99 1.70 2.29 5.92 6.19 7.77 -27.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.56 4.40 2.34 1.01 0.88 0.56 11.38%

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