[KOBAY] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 8.82%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 340,450 305,883 158,667 198,726 163,797 150,781 117,494 19.39%
PBT 53,021 68,023 32,074 32,336 25,594 13,105 9,493 33.18%
Tax -14,438 -18,354 -7,457 -9,569 -6,140 -4,070 -3,183 28.64%
NP 38,583 49,669 24,617 22,767 19,454 9,035 6,310 35.20%
-
NP to SH 39,414 47,875 24,480 22,572 19,272 8,870 5,707 37.97%
-
Tax Rate 27.23% 26.98% 23.25% 29.59% 23.99% 31.06% 33.53% -
Total Cost 301,867 256,214 134,050 175,959 144,343 141,746 111,184 18.10%
-
Net Worth 381,015 337,865 210,334 191,955 172,555 153,066 79,325 29.87%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 9,363 - - - - - - -
Div Payout % 23.76% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 381,015 337,865 210,334 191,955 172,555 153,066 79,325 29.87%
NOSH 326,180 326,180 102,104 102,104 102,104 102,093 102,039 21.36%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.33% 16.24% 15.51% 11.46% 11.88% 5.99% 5.37% -
ROE 10.34% 14.17% 11.64% 11.76% 11.17% 5.79% 7.19% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 106.33 99.59 155.40 194.63 160.42 147.76 148.12 -5.37%
EPS 12.31 15.59 23.98 22.11 18.87 8.69 7.19 9.37%
DPS 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.10 2.06 1.88 1.69 1.50 1.00 2.94%
Adjusted Per Share Value based on latest NOSH - 102,104
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 106.41 95.61 49.59 62.11 51.20 47.13 36.72 19.39%
EPS 12.32 14.96 7.65 7.06 6.02 2.77 1.78 38.02%
DPS 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1909 1.056 0.6574 0.60 0.5393 0.4784 0.2479 29.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.51 4.38 4.70 1.40 1.40 0.945 0.89 -
P/RPS 2.36 4.40 3.02 0.72 0.87 0.64 0.60 25.62%
P/EPS 20.39 28.10 19.60 6.33 7.42 10.87 12.37 8.68%
EY 4.90 3.56 5.10 15.79 13.48 9.20 8.08 -7.99%
DY 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 3.98 2.28 0.74 0.83 0.63 0.89 15.46%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 17/05/23 19/05/22 27/05/21 28/05/20 17/05/19 25/05/18 26/05/17 -
Price 2.26 3.20 4.38 1.88 1.43 1.05 1.07 -
P/RPS 2.13 3.21 2.82 0.97 0.89 0.71 0.72 19.80%
P/EPS 18.36 20.53 18.27 8.50 7.58 12.08 14.87 3.57%
EY 5.45 4.87 5.47 11.76 13.20 8.28 6.72 -3.42%
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.91 2.13 1.00 0.85 0.70 1.07 10.03%

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