Highlights

[KOBAY] QoQ Annualized Quarter Result on 2016-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     3.13%    YoY -     -71.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 135,216 125,430 115,785 111,446 109,456 104,750 98,793 23.25%
  QoQ % 7.80% 8.33% 3.89% 1.82% 4.49% 6.03% -
  Horiz. % 136.87% 126.96% 117.20% 112.81% 110.79% 106.03% 100.00%
PBT 13,480 7,627 7,913 6,188 5,368 7,580 5,361 84.80%
  QoQ % 76.74% -3.62% 27.88% 15.28% -29.18% 41.38% -
  Horiz. % 251.43% 142.26% 147.60% 115.42% 100.12% 141.38% 100.00%
Tax -5,160 -2,765 -3,036 -3,208 -2,440 -2,603 -2,261 73.24%
  QoQ % -86.62% 8.93% 5.36% -31.48% 6.26% -15.11% -
  Horiz. % 228.18% 122.27% 134.26% 141.86% 107.90% 115.11% 100.00%
NP 8,320 4,862 4,877 2,980 2,928 4,977 3,100 93.01%
  QoQ % 71.12% -0.31% 63.67% 1.78% -41.17% 60.55% -
  Horiz. % 268.39% 156.84% 157.33% 96.13% 94.45% 160.55% 100.00%
NP to SH 8,148 4,739 4,753 2,834 2,748 4,458 3,088 90.84%
  QoQ % 71.94% -0.30% 67.73% 3.13% -38.36% 44.37% -
  Horiz. % 263.86% 153.47% 153.93% 91.77% 88.99% 144.37% 100.00%
Tax Rate 38.28 % 36.25 % 38.37 % 51.84 % 45.45 % 34.34 % 42.18 % -6.26%
  QoQ % 5.60% -5.53% -25.98% 14.06% 32.35% -18.59% -
  Horiz. % 90.75% 85.94% 90.97% 122.90% 107.75% 81.41% 100.00%
Total Cost 126,896 120,568 110,908 108,466 106,528 99,773 95,693 20.68%
  QoQ % 5.25% 8.71% 2.25% 1.82% 6.77% 4.26% -
  Horiz. % 132.61% 125.99% 115.90% 113.35% 111.32% 104.26% 100.00%
Net Worth 147,956 145,829 112,641 95,502 141,481 140,478 137,873 4.81%
  QoQ % 1.46% 29.46% 17.95% -32.50% 0.71% 1.89% -
  Horiz. % 107.31% 105.77% 81.70% 69.27% 102.62% 101.89% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 147,956 145,829 112,641 95,502 141,481 140,478 137,873 4.81%
  QoQ % 1.46% 29.46% 17.95% -32.50% 0.71% 1.89% -
  Horiz. % 107.31% 105.77% 81.70% 69.27% 102.62% 101.89% 100.00%
NOSH 102,039 101,979 79,325 68,216 68,019 67,863 67,917 31.14%
  QoQ % 0.06% 28.56% 16.29% 0.29% 0.23% -0.08% -
  Horiz. % 150.24% 150.15% 116.80% 100.44% 100.15% 99.92% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.15 % 3.88 % 4.21 % 2.67 % 2.68 % 4.75 % 3.14 % 56.48%
  QoQ % 58.51% -7.84% 57.68% -0.37% -43.58% 51.27% -
  Horiz. % 195.86% 123.57% 134.08% 85.03% 85.35% 151.27% 100.00%
ROE 5.51 % 3.25 % 4.22 % 2.97 % 1.94 % 3.17 % 2.24 % 82.12%
  QoQ % 69.54% -22.99% 42.09% 53.09% -38.80% 41.52% -
  Horiz. % 245.98% 145.09% 188.39% 132.59% 86.61% 141.52% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 132.51 123.00 145.96 163.37 160.92 154.35 145.46 -6.02%
  QoQ % 7.73% -15.73% -10.66% 1.52% 4.26% 6.11% -
  Horiz. % 91.10% 84.56% 100.34% 112.31% 110.63% 106.11% 100.00%
EPS 8.00 4.65 5.99 4.16 4.04 4.38 4.55 45.63%
  QoQ % 72.04% -22.37% 43.99% 2.97% -7.76% -3.74% -
  Horiz. % 175.82% 102.20% 131.65% 91.43% 88.79% 96.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4500 1.4300 1.4200 1.4000 2.0800 2.0700 2.0300 -20.08%
  QoQ % 1.40% 0.70% 1.43% -32.69% 0.48% 1.97% -
  Horiz. % 71.43% 70.44% 69.95% 68.97% 102.46% 101.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,093
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 132.44 122.86 113.41 109.16 107.21 102.60 96.77 23.25%
  QoQ % 7.80% 8.33% 3.89% 1.82% 4.49% 6.02% -
  Horiz. % 136.86% 126.96% 117.20% 112.80% 110.79% 106.02% 100.00%
EPS 7.98 4.64 4.66 2.78 2.69 4.37 3.02 91.02%
  QoQ % 71.98% -0.43% 67.63% 3.35% -38.44% 44.70% -
  Horiz. % 264.24% 153.64% 154.30% 92.05% 89.07% 144.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4492 1.4284 1.1033 0.9354 1.3858 1.3760 1.3505 4.81%
  QoQ % 1.46% 29.47% 17.95% -32.50% 0.71% 1.89% -
  Horiz. % 107.31% 105.77% 81.70% 69.26% 102.61% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8400 1.0300 0.8900 0.9500 1.1800 1.2300 1.4900 -
P/RPS 0.63 0.84 0.61 0.58 0.73 0.80 1.02 -27.45%
  QoQ % -25.00% 37.70% 5.17% -20.55% -8.75% -21.57% -
  Horiz. % 61.76% 82.35% 59.80% 56.86% 71.57% 78.43% 100.00%
P/EPS 10.52 22.16 14.85 22.87 29.21 18.72 32.77 -53.08%
  QoQ % -52.53% 49.23% -35.07% -21.70% 56.04% -42.87% -
  Horiz. % 32.10% 67.62% 45.32% 69.79% 89.14% 57.13% 100.00%
EY 9.51 4.51 6.73 4.37 3.42 5.34 3.05 113.28%
  QoQ % 110.86% -32.99% 54.00% 27.78% -35.96% 75.08% -
  Horiz. % 311.80% 147.87% 220.66% 143.28% 112.13% 175.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.72 0.63 0.68 0.57 0.59 0.73 -14.20%
  QoQ % -19.44% 14.29% -7.35% 19.30% -3.39% -19.18% -
  Horiz. % 79.45% 98.63% 86.30% 93.15% 78.08% 80.82% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 26/05/17 17/02/17 28/11/16 24/08/16 27/05/16 -
Price 0.9000 0.8300 1.0700 0.9150 1.5700 1.2500 1.4400 -
P/RPS 0.68 0.67 0.73 0.56 0.98 0.81 0.99 -22.13%
  QoQ % 1.49% -8.22% 30.36% -42.86% 20.99% -18.18% -
  Horiz. % 68.69% 67.68% 73.74% 56.57% 98.99% 81.82% 100.00%
P/EPS 11.27 17.86 17.86 22.02 38.86 19.03 31.67 -49.75%
  QoQ % -36.90% 0.00% -18.89% -43.34% 104.20% -39.91% -
  Horiz. % 35.59% 56.39% 56.39% 69.53% 122.70% 60.09% 100.00%
EY 8.87 5.60 5.60 4.54 2.57 5.26 3.16 98.86%
  QoQ % 58.39% 0.00% 23.35% 76.65% -51.14% 66.46% -
  Horiz. % 280.70% 177.22% 177.22% 143.67% 81.33% 166.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.58 0.75 0.65 0.75 0.60 0.71 -8.63%
  QoQ % 6.90% -22.67% 15.38% -13.33% 25.00% -15.49% -
  Horiz. % 87.32% 81.69% 105.63% 91.55% 105.63% 84.51% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

349  392  549  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.07-0.005 
 HIBISCS 0.98+0.04 
 IWCITY 0.85+0.08 
 HSI-C3Q 0.56+0.06 
 HSI-C3P 0.42+0.055 
 FRONTKN 0.825+0.07 
 KEYASIC 0.235+0.005 
 MYEG 1.23+0.03 
 XDL 0.205+0.02 
 SAPNRG 0.580.00 
Partners & Brokers