[KOBAY] YoY TTM Result on 31-Mar-2019 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 22.22%
YoY- 117.27%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 305,883 158,667 198,726 163,797 150,781 117,494 101,762 20.12%
PBT 68,023 32,074 32,336 25,594 13,105 9,493 9,567 38.64%
Tax -18,354 -7,457 -9,569 -6,140 -4,070 -3,183 -2,472 39.65%
NP 49,669 24,617 22,767 19,454 9,035 6,310 7,095 38.29%
-
NP to SH 47,875 24,480 22,572 19,272 8,870 5,707 6,877 38.16%
-
Tax Rate 26.98% 23.25% 29.59% 23.99% 31.06% 33.53% 25.84% -
Total Cost 256,214 134,050 175,959 144,343 141,746 111,184 94,667 18.04%
-
Net Worth 337,865 210,334 191,955 172,555 153,066 79,325 137,659 16.13%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - 2,021 -
Div Payout % - - - - - - 29.39% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 337,865 210,334 191,955 172,555 153,066 79,325 137,659 16.13%
NOSH 326,180 102,104 102,104 102,104 102,093 102,039 67,812 29.90%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 16.24% 15.51% 11.46% 11.88% 5.99% 5.37% 6.97% -
ROE 14.17% 11.64% 11.76% 11.17% 5.79% 7.19% 5.00% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 99.59 155.40 194.63 160.42 147.76 148.12 150.06 -6.60%
EPS 15.59 23.98 22.11 18.87 8.69 7.19 10.14 7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.10 2.06 1.88 1.69 1.50 1.00 2.03 -9.70%
Adjusted Per Share Value based on latest NOSH - 102,104
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 93.78 48.64 60.93 50.22 46.23 36.02 31.20 20.12%
EPS 14.68 7.51 6.92 5.91 2.72 1.75 2.11 38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
NAPS 1.0358 0.6448 0.5885 0.529 0.4693 0.2432 0.422 16.13%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 4.38 4.70 1.40 1.40 0.945 0.89 1.49 -
P/RPS 4.40 3.02 0.72 0.87 0.64 0.60 0.99 28.20%
P/EPS 28.10 19.60 6.33 7.42 10.87 12.37 14.69 11.41%
EY 3.56 5.10 15.79 13.48 9.20 8.08 6.81 -10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.01 -
P/NAPS 3.98 2.28 0.74 0.83 0.63 0.89 0.73 32.64%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 19/05/22 27/05/21 28/05/20 17/05/19 25/05/18 26/05/17 27/05/16 -
Price 3.20 4.38 1.88 1.43 1.05 1.07 1.44 -
P/RPS 3.21 2.82 0.97 0.89 0.71 0.72 0.96 22.27%
P/EPS 20.53 18.27 8.50 7.58 12.08 14.87 14.20 6.33%
EY 4.87 5.47 11.76 13.20 8.28 6.72 7.04 -5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 2.91 2.13 1.00 0.85 0.70 1.07 0.71 26.49%

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