[KOBAY] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -44.54%
YoY- -135.81%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 114,696 95,042 90,495 101,306 104,663 97,487 58,143 11.98%
PBT 16,382 12,946 1,253 3,814 10,087 9,372 917 61.64%
Tax -3,549 -1,186 -984 -2,413 -2,744 -2,266 -270 53.59%
NP 12,833 11,760 269 1,401 7,343 7,106 647 64.48%
-
NP to SH 12,531 11,842 27 -1,866 5,211 3,384 513 70.29%
-
Tax Rate 21.66% 9.16% 78.53% 63.27% 27.20% 24.18% 29.44% -
Total Cost 101,863 83,282 90,226 99,905 97,320 90,381 57,496 9.99%
-
Net Worth 139,436 129,690 118,655 109,654 112,842 107,607 105,455 4.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,021 - - - 1,348 1,009 1,348 6.97%
Div Payout % 16.13% - - - 25.88% 29.82% 262.84% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 139,436 129,690 118,655 109,654 112,842 107,607 105,455 4.76%
NOSH 67,360 67,196 67,037 67,272 67,570 67,254 66,744 0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.19% 12.37% 0.30% 1.38% 7.02% 7.29% 1.11% -
ROE 8.99% 9.13% 0.02% -1.70% 4.62% 3.14% 0.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 170.27 141.44 134.99 150.59 154.90 144.95 87.11 11.81%
EPS 18.60 17.62 0.04 -2.77 7.71 5.03 0.77 69.98%
DPS 3.00 0.00 0.00 0.00 2.00 1.50 2.00 6.98%
NAPS 2.07 1.93 1.77 1.63 1.67 1.60 1.58 4.60%
Adjusted Per Share Value based on latest NOSH - 67,272
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.16 29.14 27.74 31.06 32.09 29.89 17.83 11.97%
EPS 3.84 3.63 0.01 -0.57 1.60 1.04 0.16 69.79%
DPS 0.62 0.00 0.00 0.00 0.41 0.31 0.41 7.13%
NAPS 0.4275 0.3976 0.3638 0.3362 0.3459 0.3299 0.3233 4.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.09 1.15 0.65 0.70 0.74 0.67 0.63 -
P/RPS 0.64 0.81 0.48 0.46 0.48 0.46 0.72 -1.94%
P/EPS 5.86 6.53 1,613.85 -25.24 9.60 13.32 81.97 -35.56%
EY 17.07 15.32 0.06 -3.96 10.42 7.51 1.22 55.20%
DY 2.75 0.00 0.00 0.00 2.70 2.24 3.17 -2.33%
P/NAPS 0.53 0.60 0.37 0.43 0.44 0.42 0.40 4.79%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 23/10/14 22/11/13 22/11/12 17/11/11 26/11/10 17/11/09 -
Price 2.53 1.05 0.69 0.78 0.80 0.68 0.64 -
P/RPS 1.49 0.74 0.51 0.52 0.52 0.47 0.73 12.62%
P/EPS 13.60 5.96 1,713.17 -28.12 10.37 13.51 83.27 -26.05%
EY 7.35 16.78 0.06 -3.56 9.64 7.40 1.20 35.24%
DY 1.19 0.00 0.00 0.00 2.50 2.21 3.13 -14.87%
P/NAPS 1.22 0.54 0.39 0.48 0.48 0.43 0.41 19.92%

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