[KOBAY] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
15-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 4.07%
YoY- 59.21%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 241,034 171,538 189,341 162,157 144,833 109,410 111,458 13.70%
PBT 55,888 32,104 29,401 21,884 13,785 4,115 16,541 22.47%
Tax -14,834 -8,107 -8,465 -5,923 -3,740 -2,481 -3,627 26.43%
NP 41,054 23,997 20,936 15,961 10,045 1,634 12,914 21.23%
-
NP to SH 39,834 23,861 20,743 15,768 9,904 955 12,564 21.18%
-
Tax Rate 26.54% 25.25% 28.79% 27.07% 27.13% 60.29% 21.93% -
Total Cost 199,980 147,541 168,405 146,196 134,788 107,776 98,544 12.50%
-
Net Worth 323,401 209,313 188,892 167,450 152,038 68,216 142,148 14.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - 2,021 -
Div Payout % - - - - - - 16.09% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 323,401 209,313 188,892 167,450 152,038 68,216 142,148 14.66%
NOSH 326,180 102,104 102,104 102,093 102,039 102,039 67,689 29.93%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 17.03% 13.99% 11.06% 9.84% 6.94% 1.49% 11.59% -
ROE 12.32% 11.40% 10.98% 9.42% 6.51% 1.40% 8.84% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 79.75 168.00 185.44 158.82 141.94 160.39 164.66 -11.37%
EPS 13.18 23.37 20.32 15.44 9.71 1.40 18.56 -5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.07 2.05 1.85 1.64 1.49 1.00 2.10 -10.62%
Adjusted Per Share Value based on latest NOSH - 102,093
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 75.34 53.62 59.18 50.68 45.27 34.20 34.84 13.70%
EPS 12.45 7.46 6.48 4.93 3.10 0.30 3.93 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
NAPS 1.0108 0.6542 0.5904 0.5234 0.4752 0.2132 0.4443 14.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 6.03 2.39 1.80 1.30 0.865 0.95 2.16 -
P/RPS 7.56 1.42 0.97 0.82 0.61 0.59 1.31 33.89%
P/EPS 45.75 10.23 8.86 8.42 8.91 67.86 11.64 25.59%
EY 2.19 9.78 11.29 11.88 11.22 1.47 8.59 -20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 5.64 1.17 0.97 0.79 0.58 0.95 1.03 32.72%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 17/02/22 25/02/21 26/02/20 15/02/19 23/02/18 17/02/17 25/02/16 -
Price 4.71 4.79 1.86 1.45 0.83 0.915 1.56 -
P/RPS 5.91 2.85 1.00 0.91 0.58 0.57 0.95 35.57%
P/EPS 35.74 20.50 9.16 9.39 8.55 65.36 8.40 27.26%
EY 2.80 4.88 10.92 10.65 11.69 1.53 11.90 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 4.40 2.34 1.01 0.88 0.56 0.92 0.74 34.56%

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