[KOBAY] YoY Quarter Result on 30-Jun-2021 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 20.7%
YoY- 36.88%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 89,566 68,673 95,232 46,847 48,550 49,752 44,422 12.38%
PBT 5,964 2,383 15,690 11,784 8,458 7,032 7,446 -3.62%
Tax -1,710 -1,998 -3,930 -3,206 -2,215 -2,129 -1,885 -1.60%
NP 4,254 385 11,760 8,578 6,243 4,903 5,561 -4.36%
-
NP to SH 4,953 613 11,944 8,529 6,231 4,872 5,487 -1.69%
-
Tax Rate 28.67% 83.84% 25.05% 27.21% 26.19% 30.28% 25.32% -
Total Cost 85,312 68,288 83,472 38,269 42,307 44,849 38,861 13.98%
-
Net Worth 387,419 381,015 352,686 213,752 198,081 177,660 158,186 16.08%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 6,403 9,363 - - - - -
Div Payout % - 1,044.64% 78.39% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 387,419 381,015 352,686 213,752 198,081 177,660 158,186 16.08%
NOSH 326,180 326,180 326,180 306,280 102,104 102,104 102,093 21.33%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.75% 0.56% 12.35% 18.31% 12.86% 9.85% 12.52% -
ROE 1.28% 0.16% 3.39% 3.99% 3.15% 2.74% 3.47% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.97 21.45 30.51 15.34 47.55 48.73 43.53 -7.10%
EPS 1.55 0.19 3.83 2.79 6.10 4.77 5.38 -18.71%
DPS 0.00 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.13 0.70 1.94 1.74 1.55 -4.03%
Adjusted Per Share Value based on latest NOSH - 306,280
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.46 21.05 29.20 14.36 14.88 15.25 13.62 12.38%
EPS 1.52 0.19 3.66 2.61 1.91 1.49 1.68 -1.65%
DPS 0.00 1.96 2.87 0.00 0.00 0.00 0.00 -
NAPS 1.1877 1.1681 1.0813 0.6553 0.6073 0.5447 0.485 16.08%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.14 1.90 2.96 2.70 1.83 1.58 1.00 -
P/RPS 7.65 8.86 9.70 17.60 3.85 3.24 2.30 22.15%
P/EPS 138.34 992.40 77.35 96.67 29.99 33.11 18.60 39.67%
EY 0.72 0.10 1.29 1.03 3.33 3.02 5.38 -28.45%
DY 0.00 1.05 1.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.60 2.62 3.86 0.94 0.91 0.65 18.15%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 18/08/22 26/08/21 28/08/20 23/08/19 24/08/18 -
Price 1.74 1.92 3.11 5.20 1.99 1.73 1.27 -
P/RPS 6.22 8.95 10.19 33.89 4.19 3.55 2.92 13.41%
P/EPS 112.48 1,002.85 81.27 186.17 32.61 36.26 23.62 29.67%
EY 0.89 0.10 1.23 0.54 3.07 2.76 4.23 -22.86%
DY 0.00 1.04 0.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.61 2.75 7.43 1.03 0.99 0.82 9.82%

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