[KOBAY] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 392.55%
YoY- 367.77%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 46,847 48,550 49,752 44,422 38,591 30,655 27,667 9.16%
PBT 11,784 8,458 7,032 7,446 1,692 3,559 5,545 13.37%
Tax -3,206 -2,215 -2,129 -1,885 -489 -907 -776 26.64%
NP 8,578 6,243 4,903 5,561 1,203 2,652 4,769 10.26%
-
NP to SH 8,529 6,231 4,872 5,487 1,173 2,142 4,560 10.98%
-
Tax Rate 27.21% 26.19% 30.28% 25.32% 28.90% 25.48% 13.99% -
Total Cost 38,269 42,307 44,849 38,861 37,388 28,003 22,898 8.92%
-
Net Worth 213,752 198,081 177,660 158,186 145,829 140,347 136,765 7.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 2,021 -
Div Payout % - - - - - - 44.32% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 213,752 198,081 177,660 158,186 145,829 140,347 136,765 7.71%
NOSH 306,280 102,104 102,104 102,093 102,039 67,800 67,372 28.67%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 18.31% 12.86% 9.85% 12.52% 3.12% 8.65% 17.24% -
ROE 3.99% 3.15% 2.74% 3.47% 0.80% 1.53% 3.33% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 15.34 47.55 48.73 43.53 37.84 45.21 41.07 -15.12%
EPS 2.79 6.10 4.77 5.38 1.15 2.10 6.77 -13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.70 1.94 1.74 1.55 1.43 2.07 2.03 -16.24%
Adjusted Per Share Value based on latest NOSH - 102,093
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.36 14.88 15.25 13.62 11.83 9.40 8.48 9.16%
EPS 2.61 1.91 1.49 1.68 0.36 0.66 1.40 10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
NAPS 0.6553 0.6073 0.5447 0.485 0.4471 0.4303 0.4193 7.71%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.70 1.83 1.58 1.00 1.03 1.23 1.18 -
P/RPS 17.60 3.85 3.24 2.30 2.72 2.72 2.87 35.25%
P/EPS 96.67 29.99 33.11 18.60 89.55 38.93 17.43 33.01%
EY 1.03 3.33 3.02 5.38 1.12 2.57 5.74 -24.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 3.86 0.94 0.91 0.65 0.72 0.59 0.58 37.10%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 28/08/20 23/08/19 24/08/18 30/08/17 24/08/16 27/08/15 -
Price 5.20 1.99 1.73 1.27 0.83 1.25 0.96 -
P/RPS 33.89 4.19 3.55 2.92 2.19 2.76 2.34 56.06%
P/EPS 186.17 32.61 36.26 23.62 72.16 39.57 14.18 53.53%
EY 0.54 3.07 2.76 4.23 1.39 2.53 7.05 -34.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
P/NAPS 7.43 1.03 0.99 0.82 0.58 0.60 0.47 58.35%

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