[KOBAY] YoY TTM Result on 31-Mar-2022 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 20.19%
YoY- 95.57%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 306,476 340,450 305,883 158,667 198,726 163,797 150,781 12.53%
PBT 18,696 53,021 68,023 32,074 32,336 25,594 13,105 6.09%
Tax -9,942 -14,438 -18,354 -7,457 -9,569 -6,140 -4,070 16.03%
NP 8,754 38,583 49,669 24,617 22,767 19,454 9,035 -0.52%
-
NP to SH 10,694 39,414 47,875 24,480 22,572 19,272 8,870 3.16%
-
Tax Rate 53.18% 27.23% 26.98% 23.25% 29.59% 23.99% 31.06% -
Total Cost 297,722 301,867 256,214 134,050 175,959 144,343 141,746 13.15%
-
Net Worth 384,217 381,015 337,865 210,334 191,955 172,555 153,066 16.56%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 6,403 9,363 - - - - - -
Div Payout % 59.88% 23.76% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 384,217 381,015 337,865 210,334 191,955 172,555 153,066 16.56%
NOSH 326,180 326,180 326,180 102,104 102,104 102,104 102,093 21.33%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.86% 11.33% 16.24% 15.51% 11.46% 11.88% 5.99% -
ROE 2.78% 10.34% 14.17% 11.64% 11.76% 11.17% 5.79% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 95.72 106.33 99.59 155.40 194.63 160.42 147.76 -6.97%
EPS 3.34 12.31 15.59 23.98 22.11 18.87 8.69 -14.71%
DPS 2.00 2.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.10 2.06 1.88 1.69 1.50 -3.64%
Adjusted Per Share Value based on latest NOSH - 326,180
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 93.96 104.37 93.78 48.64 60.93 50.22 46.23 12.53%
EPS 3.28 12.08 14.68 7.51 6.92 5.91 2.72 3.16%
DPS 1.96 2.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1779 1.1681 1.0358 0.6448 0.5885 0.529 0.4693 16.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.68 2.51 4.38 4.70 1.40 1.40 0.945 -
P/RPS 1.76 2.36 4.40 3.02 0.72 0.87 0.64 18.34%
P/EPS 50.30 20.39 28.10 19.60 6.33 7.42 10.87 29.05%
EY 1.99 4.90 3.56 5.10 15.79 13.48 9.20 -22.50%
DY 1.19 1.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.11 3.98 2.28 0.74 0.83 0.63 14.22%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 15/05/24 17/05/23 19/05/22 27/05/21 28/05/20 17/05/19 25/05/18 -
Price 2.15 2.26 3.20 4.38 1.88 1.43 1.05 -
P/RPS 2.25 2.13 3.21 2.82 0.97 0.89 0.71 21.17%
P/EPS 64.37 18.36 20.53 18.27 8.50 7.58 12.08 32.12%
EY 1.55 5.45 4.87 5.47 11.76 13.20 8.28 -24.34%
DY 0.93 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.90 2.91 2.13 1.00 0.85 0.70 16.92%

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