[KOBAY] YoY 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- 4.05%
YoY- 113.8%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 87,789 73,630 100,067 35,218 48,089 38,704 37,064 15.44%
PBT 7,650 10,597 20,911 8,776 8,806 5,871 2,161 23.42%
Tax -3,002 -2,775 -5,194 -1,674 -2,324 -1,220 -1,003 20.02%
NP 4,648 7,822 15,717 7,102 6,482 4,651 1,158 26.03%
-
NP to SH 5,484 7,922 15,107 7,066 6,447 4,618 1,114 30.39%
-
Tax Rate 39.24% 26.19% 24.84% 19.07% 26.39% 20.78% 46.41% -
Total Cost 83,141 65,808 84,350 28,116 41,607 34,053 35,906 15.00%
-
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 5.29% 10.62% 15.71% 20.17% 13.48% 12.02% 3.12% -
ROE 1.43% 2.08% 4.47% 3.36% 3.36% 2.68% 0.73% -
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 27.42 23.00 32.58 34.49 47.10 37.91 36.32 -4.57%
EPS 1.71 2.47 4.92 6.92 6.31 4.52 1.09 7.78%
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 27.44 23.01 31.28 11.01 15.03 12.10 11.58 15.44%
EPS 1.71 2.48 4.72 2.21 2.02 1.44 0.35 30.23%
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 6.13 10.91 13.44 13.63 2.97 3.69 2.60 15.35%
P/EPS 98.09 101.45 89.05 67.92 22.17 30.95 86.56 2.10%
EY 1.02 0.99 1.12 1.47 4.51 3.23 1.16 -2.11%
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 7.84 9.83 9.82 12.70 3.99 3.77 2.89 18.07%
P/EPS 125.53 91.34 65.06 63.29 29.77 31.62 96.18 4.53%
EY 0.80 1.09 1.54 1.58 3.36 3.16 1.04 -4.27%
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