[KOBAY] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 13.82%
YoY- -14.12%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 77,250 82,147 92,833 35,796 49,939 43,704 41,322 10.98%
PBT 5,172 11,973 21,390 7,081 9,860 6,689 5,882 -2.12%
Tax -2,715 -3,230 -6,236 -1,096 -2,854 -1,490 -1,288 13.22%
NP 2,457 8,743 15,154 5,985 7,006 5,199 4,594 -9.90%
-
NP to SH 3,069 9,033 14,519 5,953 6,932 5,162 4,546 -6.33%
-
Tax Rate 52.49% 26.98% 29.15% 15.48% 28.95% 22.28% 21.90% -
Total Cost 74,793 73,404 77,679 29,811 42,933 38,505 36,728 12.57%
-
Net Worth 384,217 384,217 323,401 209,313 188,892 167,450 152,038 16.70%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 384,217 384,217 323,401 209,313 188,892 167,450 152,038 16.70%
NOSH 326,180 326,180 326,180 102,104 102,104 102,093 102,039 21.36%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.18% 10.64% 16.32% 16.72% 14.03% 11.90% 11.12% -
ROE 0.80% 2.35% 4.49% 2.84% 3.67% 3.08% 2.99% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.13 25.66 30.71 35.06 48.91 42.80 40.50 -8.26%
EPS 0.96 2.82 4.80 5.83 6.79 5.06 4.45 -22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.07 2.05 1.85 1.64 1.49 -3.54%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.15 25.68 29.02 11.19 15.61 13.66 12.92 10.98%
EPS 0.96 2.82 4.54 1.86 2.17 1.61 1.42 -6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2009 1.2009 1.0108 0.6542 0.5904 0.5234 0.4752 16.70%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.33 2.72 6.03 2.39 1.80 1.30 0.865 -
P/RPS 5.51 10.60 19.63 6.82 3.68 3.04 2.14 17.06%
P/EPS 138.76 96.41 125.53 40.99 26.51 25.71 19.42 38.76%
EY 0.72 1.04 0.80 2.44 3.77 3.89 5.15 -27.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.27 5.64 1.17 0.97 0.79 0.58 11.41%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 09/02/23 17/02/22 25/02/21 26/02/20 15/02/19 23/02/18 -
Price 1.28 3.07 4.71 4.79 1.86 1.45 0.83 -
P/RPS 5.31 11.97 15.33 13.66 3.80 3.39 2.05 17.18%
P/EPS 133.54 108.82 98.05 82.16 27.40 28.68 18.63 38.83%
EY 0.75 0.92 1.02 1.22 3.65 3.49 5.37 -27.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.56 4.40 2.34 1.01 0.88 0.56 11.38%

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