[KOBAY] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 9.33%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 366,887 241,034 171,538 189,341 162,157 144,833 109,410 22.33%
PBT 63,335 55,888 32,104 29,401 21,884 13,785 4,115 57.68%
Tax -16,857 -14,834 -8,107 -8,465 -5,923 -3,740 -2,481 37.60%
NP 46,478 41,054 23,997 20,936 15,961 10,045 1,634 74.67%
-
NP to SH 46,599 39,834 23,861 20,743 15,768 9,904 955 91.10%
-
Tax Rate 26.62% 26.54% 25.25% 28.79% 27.07% 27.13% 60.29% -
Total Cost 320,409 199,980 147,541 168,405 146,196 134,788 107,776 19.90%
-
Net Worth 384,217 323,401 209,313 188,892 167,450 152,038 68,216 33.36%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 9,363 - - - - - - -
Div Payout % 20.09% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 384,217 323,401 209,313 188,892 167,450 152,038 68,216 33.36%
NOSH 326,180 326,180 102,104 102,104 102,093 102,039 102,039 21.36%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 12.67% 17.03% 13.99% 11.06% 9.84% 6.94% 1.49% -
ROE 12.13% 12.32% 11.40% 10.98% 9.42% 6.51% 1.40% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 114.59 79.75 168.00 185.44 158.82 141.94 160.39 -5.44%
EPS 14.55 13.18 23.37 20.32 15.44 9.71 1.40 47.69%
DPS 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.07 2.05 1.85 1.64 1.49 1.00 3.08%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 114.67 75.34 53.62 59.18 50.68 45.27 34.20 22.32%
EPS 14.56 12.45 7.46 6.48 4.93 3.10 0.30 90.93%
DPS 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2009 1.0108 0.6542 0.5904 0.5234 0.4752 0.2132 33.37%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.72 6.03 2.39 1.80 1.30 0.865 0.95 -
P/RPS 2.37 7.56 1.42 0.97 0.82 0.61 0.59 26.06%
P/EPS 18.69 45.75 10.23 8.86 8.42 8.91 67.86 -19.33%
EY 5.35 2.19 9.78 11.29 11.88 11.22 1.47 24.01%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 5.64 1.17 0.97 0.79 0.58 0.95 15.61%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 09/02/23 17/02/22 25/02/21 26/02/20 15/02/19 23/02/18 17/02/17 -
Price 3.07 4.71 4.79 1.86 1.45 0.83 0.915 -
P/RPS 2.68 5.91 2.85 1.00 0.91 0.58 0.57 29.41%
P/EPS 21.09 35.74 20.50 9.16 9.39 8.55 65.36 -17.17%
EY 4.74 2.80 4.88 10.92 10.65 11.69 1.53 20.72%
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 4.40 2.34 1.01 0.88 0.56 0.92 18.58%

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