[KOBAY] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 12644.44%
YoY- 225.26%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 109,410 111,458 101,459 92,447 94,746 102,539 108,934 0.07%
PBT 4,115 16,541 12,315 4,664 1,600 8,821 11,577 -15.82%
Tax -2,481 -3,627 -1,619 -1,177 -1,985 -2,532 -2,752 -1.71%
NP 1,634 12,914 10,696 3,487 -385 6,289 8,825 -24.48%
-
NP to SH 955 12,564 10,693 3,441 -2,747 3,738 5,377 -25.00%
-
Tax Rate 60.29% 21.93% 13.15% 25.24% 124.06% 28.70% 23.77% -
Total Cost 107,776 98,544 90,763 88,960 95,131 96,250 100,109 1.23%
-
Net Worth 68,216 142,148 132,550 122,652 116,600 114,035 110,423 -7.70%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 2,021 - - - 1,348 1,009 -
Div Payout % - 16.09% - - - 36.08% 18.77% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 68,216 142,148 132,550 122,652 116,600 114,035 110,423 -7.70%
NOSH 102,039 67,689 67,284 67,391 66,250 67,476 67,331 7.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.49% 11.59% 10.54% 3.77% -0.41% 6.13% 8.10% -
ROE 1.40% 8.84% 8.07% 2.81% -2.36% 3.28% 4.87% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 160.39 164.66 150.79 137.18 143.01 151.96 161.79 -0.14%
EPS 1.40 18.56 15.89 5.11 -4.15 5.54 7.99 -25.17%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 1.50 -
NAPS 1.00 2.10 1.97 1.82 1.76 1.69 1.64 -7.90%
Adjusted Per Share Value based on latest NOSH - 67,391
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.54 34.17 31.11 28.34 29.05 31.44 33.40 0.06%
EPS 0.29 3.85 3.28 1.05 -0.84 1.15 1.65 -25.13%
DPS 0.00 0.62 0.00 0.00 0.00 0.41 0.31 -
NAPS 0.2091 0.4358 0.4064 0.376 0.3575 0.3496 0.3385 -7.70%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.95 2.16 1.03 0.795 0.68 0.76 0.72 -
P/RPS 0.59 1.31 0.68 0.58 0.48 0.50 0.45 4.61%
P/EPS 67.86 11.64 6.48 15.57 -16.40 13.72 9.02 39.93%
EY 1.47 8.59 15.43 6.42 -6.10 7.29 11.09 -28.57%
DY 0.00 1.39 0.00 0.00 0.00 2.63 2.08 -
P/NAPS 0.95 1.03 0.52 0.44 0.39 0.45 0.44 13.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 25/02/16 27/02/15 21/02/14 22/02/13 28/02/12 25/02/11 -
Price 0.915 1.56 0.975 0.80 0.66 0.75 0.75 -
P/RPS 0.57 0.95 0.65 0.58 0.46 0.49 0.46 3.63%
P/EPS 65.36 8.40 6.14 15.67 -15.92 13.54 9.39 38.13%
EY 1.53 11.90 16.30 6.38 -6.28 7.39 10.65 -27.60%
DY 0.00 1.92 0.00 0.00 0.00 2.67 2.00 -
P/NAPS 0.92 0.74 0.49 0.44 0.38 0.44 0.46 12.23%

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