[KOBAY] YoY Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 62.33%
YoY- 115.6%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 237,803 245,218 259,036 110,117 148,974 119,375 112,190 13.32%
PBT 16,313 37,330 56,240 23,615 25,302 18,148 11,413 6.12%
Tax -7,944 -10,509 -15,149 -5,242 -7,439 -4,255 -3,581 14.18%
NP 8,369 26,821 41,091 18,373 17,863 13,893 7,832 1.11%
-
NP to SH 10,081 27,468 39,347 18,250 17,699 13,785 7,697 4.59%
-
Tax Rate 48.70% 28.15% 26.94% 22.20% 29.40% 23.45% 31.38% -
Total Cost 229,434 218,397 217,945 91,744 131,111 105,482 104,358 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 2.62% 7.21% 11.65% 8.68% 9.22% 7.99% 5.03% -
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 74.27 76.59 84.34 107.85 145.90 116.92 109.94 -6.32%
EPS 3.15 8.58 12.81 17.87 17.33 13.50 7.54 -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 - 326,180
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 74.33 76.65 80.96 34.42 46.56 37.31 35.07 13.32%
EPS 3.15 8.59 12.30 5.70 5.53 4.31 2.41 4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2009 1.1909 1.056 0.6574 0.60 0.5393 0.4784 16.56%
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 2.26 3.28 5.19 4.36 0.96 1.20 0.86 17.45%
P/EPS 53.36 29.26 34.19 26.30 8.08 10.37 12.53 27.28%
EY 1.87 3.42 2.92 3.80 12.38 9.64 7.98 -21.46%
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 2.89 2.95 3.79 4.06 1.29 1.22 0.96 20.14%
P/EPS 68.29 26.34 24.98 24.50 10.85 10.59 13.92 30.32%
EY 1.46 3.80 4.00 4.08 9.22 9.44 7.18 -23.29%
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