[KOBAY] YoY TTM Result on 31-Mar-2016 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -45.26%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 163,797 150,781 117,494 101,762 111,719 93,407 93,148 9.85%
PBT 25,594 13,105 9,493 9,567 9,488 11,701 1,490 60.59%
Tax -6,140 -4,070 -3,183 -2,472 -2,119 -1,558 -1,849 22.13%
NP 19,454 9,035 6,310 7,095 7,369 10,143 -359 -
-
NP to SH 19,272 8,870 5,707 6,877 7,209 10,033 -2,375 -
-
Tax Rate 23.99% 31.06% 33.53% 25.84% 22.33% 13.32% 124.09% -
Total Cost 144,343 141,746 111,184 94,667 104,350 83,264 93,507 7.50%
-
Net Worth 172,555 153,066 79,325 137,659 133,955 127,972 110,000 7.78%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - 2,021 - - - -
Div Payout % - - - 29.39% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 172,555 153,066 79,325 137,659 133,955 127,972 110,000 7.78%
NOSH 102,104 102,093 102,039 67,812 67,314 67,353 62,500 8.52%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.88% 5.99% 5.37% 6.97% 6.60% 10.86% -0.39% -
ROE 11.17% 5.79% 7.19% 5.00% 5.38% 7.84% -2.16% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 160.42 147.76 148.12 150.06 165.97 138.68 149.04 1.23%
EPS 18.87 8.69 7.19 10.14 10.71 14.90 -3.80 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.69 1.50 1.00 2.03 1.99 1.90 1.76 -0.67%
Adjusted Per Share Value based on latest NOSH - 67,812
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 51.20 47.13 36.72 31.81 34.92 29.20 29.11 9.86%
EPS 6.02 2.77 1.78 2.15 2.25 3.14 -0.74 -
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.5393 0.4784 0.2479 0.4303 0.4187 0.40 0.3438 7.78%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.40 0.945 0.89 1.49 0.995 0.80 0.63 -
P/RPS 0.87 0.64 0.60 0.99 0.60 0.58 0.42 12.89%
P/EPS 7.42 10.87 12.37 14.69 9.29 5.37 -16.58 -
EY 13.48 9.20 8.08 6.81 10.76 18.62 -6.03 -
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.89 0.73 0.50 0.42 0.36 14.93%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 25/05/18 26/05/17 27/05/16 26/05/15 23/05/14 23/05/13 -
Price 1.43 1.05 1.07 1.44 1.13 0.85 0.655 -
P/RPS 0.89 0.71 0.72 0.96 0.68 0.61 0.44 12.45%
P/EPS 7.58 12.08 14.87 14.20 10.55 5.71 -17.24 -
EY 13.20 8.28 6.72 7.04 9.48 17.52 -5.80 -
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 1.07 0.71 0.57 0.45 0.37 14.86%

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