[KOBAY] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 123.17%
YoY- 522.74%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 35,796 49,939 43,704 41,322 28,359 25,704 28,942 3.60%
PBT 7,081 9,860 6,689 5,882 1,752 3,101 2,942 15.74%
Tax -1,096 -2,854 -1,490 -1,288 -994 -939 -861 4.10%
NP 5,985 7,006 5,199 4,594 758 2,162 2,081 19.23%
-
NP to SH 5,953 6,932 5,162 4,546 730 2,139 2,106 18.88%
-
Tax Rate 15.48% 28.95% 22.28% 21.90% 56.74% 30.28% 29.27% -
Total Cost 29,811 42,933 38,505 36,728 27,601 23,542 26,861 1.75%
-
Net Worth 209,313 188,892 167,450 152,038 95,502 142,148 132,550 7.90%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 209,313 188,892 167,450 152,038 95,502 142,148 132,550 7.90%
NOSH 102,104 102,104 102,093 102,039 102,039 67,689 67,284 7.19%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 16.72% 14.03% 11.90% 11.12% 2.67% 8.41% 7.19% -
ROE 2.84% 3.67% 3.08% 2.99% 0.76% 1.50% 1.59% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 35.06 48.91 42.80 40.50 41.57 37.97 43.01 -3.34%
EPS 5.83 6.79 5.06 4.45 1.07 3.16 3.13 10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.85 1.64 1.49 1.40 2.10 1.97 0.66%
Adjusted Per Share Value based on latest NOSH - 102,039
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.97 15.31 13.40 12.67 8.69 7.88 8.87 3.60%
EPS 1.83 2.13 1.58 1.39 0.22 0.66 0.65 18.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6417 0.5791 0.5134 0.4661 0.2928 0.4358 0.4064 7.90%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.39 1.80 1.30 0.865 0.95 2.16 1.03 -
P/RPS 6.82 3.68 3.04 2.14 2.29 5.69 2.39 19.07%
P/EPS 40.99 26.51 25.71 19.42 88.77 68.35 32.91 3.72%
EY 2.44 3.77 3.89 5.15 1.13 1.46 3.04 -3.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 0.79 0.58 0.68 1.03 0.52 14.45%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 15/02/19 23/02/18 17/02/17 25/02/16 27/02/15 -
Price 4.79 1.86 1.45 0.83 0.915 1.56 0.975 -
P/RPS 13.66 3.80 3.39 2.05 2.20 4.11 2.27 34.82%
P/EPS 82.16 27.40 28.68 18.63 85.50 49.37 31.15 17.52%
EY 1.22 3.65 3.49 5.37 1.17 2.03 3.21 -14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.01 0.88 0.56 0.65 0.74 0.49 29.73%

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