[KOBAY] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 76.88%
YoY- 57.47%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 104,750 113,919 96,423 91,165 98,263 111,544 80,798 4.41%
PBT 7,581 14,185 13,061 1,737 3,923 12,474 5,644 5.03%
Tax -2,603 -3,157 -1,199 -1,192 -2,629 -2,692 -1,537 9.16%
NP 4,978 11,028 11,862 545 1,294 9,782 4,107 3.25%
-
NP to SH 4,459 10,636 11,679 -549 -1,291 6,546 1,613 18.44%
-
Tax Rate 34.34% 22.26% 9.18% 68.62% 67.02% 21.58% 27.23% -
Total Cost 99,772 102,891 84,561 90,620 96,969 101,762 76,691 4.47%
-
Net Worth 140,347 136,765 67,238 119,101 109,038 111,926 105,618 4.84%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 2,021 - - - 1,348 1,009 -
Div Payout % - 19.00% - - - 20.60% 62.56% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 140,347 136,765 67,238 119,101 109,038 111,926 105,618 4.84%
NOSH 67,800 67,372 67,238 67,671 67,307 67,425 67,272 0.13%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.75% 9.68% 12.30% 0.60% 1.32% 8.77% 5.08% -
ROE 3.18% 7.78% 17.37% -0.46% -1.18% 5.85% 1.53% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 154.50 169.09 143.41 134.72 145.99 165.43 120.11 4.28%
EPS 6.58 15.79 17.37 -0.81 -1.92 9.71 2.40 18.28%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 1.50 -
NAPS 2.07 2.03 1.00 1.76 1.62 1.66 1.57 4.71%
Adjusted Per Share Value based on latest NOSH - 67,671
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.74 35.61 30.14 28.49 30.71 34.86 25.25 4.42%
EPS 1.39 3.32 3.65 -0.17 -0.40 2.05 0.50 18.56%
DPS 0.00 0.63 0.00 0.00 0.00 0.42 0.32 -
NAPS 0.4387 0.4275 0.2102 0.3723 0.3408 0.3498 0.3301 4.84%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.23 1.18 1.20 0.64 0.84 0.77 0.61 -
P/RPS 0.80 0.70 0.84 0.48 0.58 0.47 0.51 7.78%
P/EPS 18.70 7.47 6.91 -78.89 -43.79 7.93 25.44 -4.99%
EY 5.35 13.38 14.47 -1.27 -2.28 12.61 3.93 5.27%
DY 0.00 2.54 0.00 0.00 0.00 2.60 2.46 -
P/NAPS 0.59 0.58 1.20 0.36 0.52 0.46 0.39 7.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/08/15 25/08/14 23/08/13 30/08/12 26/08/11 26/08/10 -
Price 1.25 0.96 1.11 0.655 0.75 0.74 0.63 -
P/RPS 0.81 0.57 0.77 0.49 0.51 0.45 0.52 7.65%
P/EPS 19.01 6.08 6.39 -80.74 -39.10 7.62 26.28 -5.24%
EY 5.26 16.44 15.65 -1.24 -2.56 13.12 3.81 5.51%
DY 0.00 3.13 0.00 0.00 0.00 2.70 2.38 -
P/NAPS 0.60 0.47 1.11 0.37 0.46 0.45 0.40 6.98%

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