[KOBAY] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 17.82%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 159,775 131,870 106,755 114,696 95,042 90,495 101,306 7.88%
PBT 21,077 9,655 5,464 16,382 12,946 1,253 3,814 32.94%
Tax -5,721 -3,446 -2,426 -3,549 -1,186 -984 -2,413 15.46%
NP 15,356 6,209 3,038 12,833 11,760 269 1,401 49.01%
-
NP to SH 15,152 6,088 2,364 12,531 11,842 27 -1,866 -
-
Tax Rate 27.14% 35.69% 44.40% 21.66% 9.16% 78.53% 63.27% -
Total Cost 144,419 125,661 103,717 101,863 83,282 90,226 99,905 6.33%
-
Net Worth 162,345 147,956 136,039 139,436 129,690 118,655 109,654 6.75%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 2,021 - - - -
Div Payout % - - - 16.13% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 162,345 147,956 136,039 139,436 129,690 118,655 109,654 6.75%
NOSH 102,093 102,039 68,019 67,360 67,196 67,037 67,272 7.19%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.61% 4.71% 2.85% 11.19% 12.37% 0.30% 1.38% -
ROE 9.33% 4.11% 1.74% 8.99% 9.13% 0.02% -1.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 156.48 129.23 156.95 170.27 141.44 134.99 150.59 0.64%
EPS 14.84 5.97 3.48 18.60 17.62 0.04 -2.77 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.59 1.45 2.00 2.07 1.93 1.77 1.63 -0.41%
Adjusted Per Share Value based on latest NOSH - 67,360
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.94 41.22 33.37 35.85 29.71 28.29 31.66 7.88%
EPS 4.74 1.90 0.74 3.92 3.70 0.01 -0.58 -
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.5074 0.4625 0.4252 0.4358 0.4054 0.3709 0.3427 6.75%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.51 0.84 1.18 1.09 1.15 0.65 0.70 -
P/RPS 0.96 0.65 0.75 0.64 0.81 0.48 0.46 13.03%
P/EPS 10.18 14.08 33.95 5.86 6.53 1,613.85 -25.24 -
EY 9.83 7.10 2.95 17.07 15.32 0.06 -3.96 -
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.95 0.58 0.59 0.53 0.60 0.37 0.43 14.11%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 29/11/17 28/11/16 26/11/15 23/10/14 22/11/13 22/11/12 -
Price 1.48 0.90 1.57 2.53 1.05 0.69 0.78 -
P/RPS 0.95 0.70 1.00 1.49 0.74 0.51 0.52 10.56%
P/EPS 9.97 15.08 45.17 13.60 5.96 1,713.17 -28.12 -
EY 10.03 6.63 2.21 7.35 16.78 0.06 -3.56 -
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.93 0.62 0.79 1.22 0.54 0.39 0.48 11.64%

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