[KOBAY] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 1.69%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 377,573 183,997 185,681 183,106 159,775 131,870 106,755 23.42%
PBT 72,752 41,579 34,883 26,230 21,077 9,655 5,464 53.92%
Tax -19,863 -9,694 -9,865 -7,101 -5,721 -3,446 -2,426 41.94%
NP 52,889 31,885 25,018 19,129 15,356 6,209 3,038 60.95%
-
NP to SH 52,085 31,268 24,840 18,973 15,152 6,088 2,364 67.39%
-
Tax Rate 27.30% 23.31% 28.28% 27.07% 27.14% 35.69% 44.40% -
Total Cost 324,684 152,112 160,663 163,977 144,419 125,661 103,717 20.93%
-
Net Worth 371,039 219,205 203,186 181,745 162,345 147,956 136,039 18.19%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 9,363 - - - - - - -
Div Payout % 17.98% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 371,039 219,205 203,186 181,745 162,345 147,956 136,039 18.19%
NOSH 326,180 306,280 102,104 102,104 102,093 102,039 68,019 29.84%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.01% 17.33% 13.47% 10.45% 9.61% 4.71% 2.85% -
ROE 14.04% 14.26% 12.23% 10.44% 9.33% 4.11% 1.74% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 119.06 61.27 181.85 179.33 156.48 129.23 156.95 -4.49%
EPS 16.42 10.41 24.33 18.58 14.84 5.97 3.48 29.49%
DPS 2.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.73 1.99 1.78 1.59 1.45 2.00 -8.54%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 118.01 57.51 58.04 57.23 49.94 41.22 33.37 23.41%
EPS 16.28 9.77 7.76 5.93 4.74 1.90 0.74 67.35%
DPS 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1597 0.6851 0.6351 0.5681 0.5074 0.4625 0.4252 18.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.63 4.90 1.93 1.55 1.51 0.84 1.18 -
P/RPS 2.21 8.00 1.06 0.86 0.96 0.65 0.75 19.72%
P/EPS 16.01 47.06 7.93 8.34 10.18 14.08 33.95 -11.76%
EY 6.24 2.13 12.61 11.99 9.83 7.10 2.95 13.29%
DY 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 6.71 0.97 0.87 0.95 0.58 0.59 24.98%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 16/11/22 25/11/21 27/11/20 22/11/19 22/11/18 29/11/17 28/11/16 -
Price 2.76 6.10 2.51 1.58 1.48 0.90 1.57 -
P/RPS 2.32 9.96 1.38 0.88 0.95 0.70 1.00 15.05%
P/EPS 16.80 58.58 10.32 8.50 9.97 15.08 45.17 -15.19%
EY 5.95 1.71 9.69 11.76 10.03 6.63 2.21 17.93%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 8.36 1.26 0.89 0.93 0.62 0.79 19.99%

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