[KOBAY] YoY Cumulative 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- 16.92%
YoY- 115.9%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 110,117 148,974 119,375 112,190 86,839 74,095 86,252 4.15%
PBT 23,615 25,302 18,148 11,413 5,935 4,021 8,640 18.22%
Tax -5,242 -7,439 -4,255 -3,581 -2,277 -1,696 -2,381 14.04%
NP 18,373 17,863 13,893 7,832 3,658 2,325 6,259 19.63%
-
NP to SH 18,250 17,699 13,785 7,697 3,565 2,316 6,076 20.09%
-
Tax Rate 22.20% 29.40% 23.45% 31.38% 38.37% 42.18% 27.56% -
Total Cost 91,744 131,111 105,482 104,358 83,181 71,770 79,993 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 8.68% 9.22% 7.99% 5.03% 3.16% 1.68% 4.53% -
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 107.85 145.90 116.92 109.94 109.47 109.09 128.04 -2.81%
EPS 17.87 17.33 13.50 7.54 4.49 3.41 9.02 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 34.42 46.56 37.31 35.07 27.14 23.16 26.96 4.15%
EPS 5.70 5.53 4.31 2.41 1.11 0.72 1.90 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.60 0.5393 0.4784 0.3521 0.4309 0.419 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 4.36 0.96 1.20 0.86 0.81 1.37 0.78 33.18%
P/EPS 26.30 8.08 10.37 12.53 19.80 43.70 11.03 15.56%
EY 3.80 12.38 9.64 7.98 5.05 2.29 9.07 -13.48%
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 4.06 1.29 1.22 0.96 0.98 1.32 0.88 28.99%
P/EPS 24.50 10.85 10.59 13.92 23.81 42.23 12.53 11.81%
EY 4.08 9.22 9.44 7.18 4.20 2.37 7.98 -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