Highlights

[KOBAY] YoY Annualized Quarter Result on 2011-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -0.07%    YoY -     -66.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 107,048 96,976 94,412 101,446 119,456 63,184 57,040 11.06%
  YoY % 10.39% 2.72% -6.93% -15.08% 89.06% 10.77% -
  Horiz. % 187.67% 170.01% 165.52% 177.85% 209.42% 110.77% 100.00%
PBT 8,408 9,902 4,042 8,692 15,998 4,132 3,900 13.65%
  YoY % -15.09% 144.98% -53.50% -45.67% 287.17% 5.95% -
  Horiz. % 215.59% 253.90% 103.64% 222.87% 410.21% 105.95% 100.00%
Tax -2,512 -1,674 -1,700 -2,990 -3,310 -880 -1,254 12.27%
  YoY % -50.06% 1.53% 43.14% 9.67% -276.14% 29.82% -
  Horiz. % 200.32% 133.49% 135.57% 238.44% 263.96% 70.18% 100.00%
NP 5,896 8,228 2,342 5,702 12,688 3,252 2,646 14.28%
  YoY % -28.34% 251.32% -58.93% -55.06% 290.16% 22.90% -
  Horiz. % 222.83% 310.96% 88.51% 215.50% 479.52% 122.90% 100.00%
NP to SH 5,986 7,958 -24 2,890 8,506 978 3,266 10.62%
  YoY % -24.78% 33,258.34% -100.83% -66.02% 769.73% -70.06% -
  Horiz. % 183.28% 243.66% -0.73% 88.49% 260.44% 29.94% 100.00%
Tax Rate 29.88 % 16.91 % 42.06 % 34.40 % 20.69 % 21.30 % 32.15 % -1.21%
  YoY % 76.70% -59.80% 22.27% 66.26% -2.86% -33.75% -
  Horiz. % 92.94% 52.60% 130.82% 107.00% 64.35% 66.25% 100.00%
Total Cost 101,152 88,748 92,070 95,744 106,768 59,932 54,394 10.89%
  YoY % 13.98% -3.61% -3.84% -10.33% 78.15% 10.18% -
  Horiz. % 185.96% 163.16% 169.26% 176.02% 196.29% 110.18% 100.00%
Net Worth 132,797 122,534 105,600 113,583 110,537 105,838 107,966 3.51%
  YoY % 8.38% 16.04% -7.03% 2.76% 4.44% -1.97% -
  Horiz. % 123.00% 113.49% 97.81% 105.20% 102.38% 98.03% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 132,797 122,534 105,600 113,583 110,537 105,838 107,966 3.51%
  YoY % 8.38% 16.04% -7.03% 2.76% 4.44% -1.97% -
  Horiz. % 123.00% 113.49% 97.81% 105.20% 102.38% 98.03% 100.00%
NOSH 67,409 67,326 60,000 67,209 67,400 66,986 67,479 -0.02%
  YoY % 0.12% 12.21% -10.73% -0.28% 0.62% -0.73% -
  Horiz. % 99.90% 99.77% 88.92% 99.60% 99.88% 99.27% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.51 % 8.48 % 2.48 % 5.62 % 10.62 % 5.15 % 4.64 % 2.90%
  YoY % -35.02% 241.94% -55.87% -47.08% 106.21% 10.99% -
  Horiz. % 118.75% 182.76% 53.45% 121.12% 228.88% 110.99% 100.00%
ROE 4.51 % 6.49 % -0.02 % 2.54 % 7.70 % 0.92 % 3.03 % 6.85%
  YoY % -30.51% 32,550.00% -100.79% -67.01% 736.96% -69.64% -
  Horiz. % 148.84% 214.19% -0.66% 83.83% 254.13% 30.36% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 158.80 144.04 157.35 150.94 177.23 94.32 84.53 11.08%
  YoY % 10.25% -8.46% 4.25% -14.83% 87.90% 11.58% -
  Horiz. % 187.86% 170.40% 186.15% 178.56% 209.67% 111.58% 100.00%
EPS 8.88 11.82 -0.04 4.30 12.62 1.46 4.84 10.64%
  YoY % -24.87% 29,650.00% -100.93% -65.93% 764.38% -69.83% -
  Horiz. % 183.47% 244.21% -0.83% 88.84% 260.74% 30.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9700 1.8200 1.7600 1.6900 1.6400 1.5800 1.6000 3.53%
  YoY % 8.24% 3.41% 4.14% 3.05% 3.80% -1.25% -
  Horiz. % 123.13% 113.75% 110.00% 105.62% 102.50% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,093
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 104.85 94.99 92.48 99.37 117.01 61.89 55.87 11.06%
  YoY % 10.38% 2.71% -6.93% -15.08% 89.06% 10.78% -
  Horiz. % 187.67% 170.02% 165.53% 177.86% 209.43% 110.78% 100.00%
EPS 5.86 7.79 -0.02 2.83 8.33 0.96 3.20 10.60%
  YoY % -24.78% 39,050.00% -100.71% -66.03% 767.71% -70.00% -
  Horiz. % 183.12% 243.44% -0.62% 88.44% 260.31% 30.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3008 1.2002 1.0344 1.1126 1.0827 1.0367 1.0575 3.51%
  YoY % 8.38% 16.03% -7.03% 2.76% 4.44% -1.97% -
  Horiz. % 123.01% 113.49% 97.82% 105.21% 102.38% 98.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.0300 0.7950 0.6800 0.7600 0.7200 0.6800 0.6000 -
P/RPS 0.65 0.55 0.43 0.50 0.41 0.72 0.71 -1.46%
  YoY % 18.18% 27.91% -14.00% 21.95% -43.06% 1.41% -
  Horiz. % 91.55% 77.46% 60.56% 70.42% 57.75% 101.41% 100.00%
P/EPS 11.60 6.73 -1,700.00 17.67 5.71 46.58 12.40 -1.10%
  YoY % 72.36% 100.40% -9,720.83% 209.46% -87.74% 275.65% -
  Horiz. % 93.55% 54.27% -13,709.68% 142.50% 46.05% 375.65% 100.00%
EY 8.62 14.87 -0.06 5.66 17.53 2.15 8.07 1.10%
  YoY % -42.03% 24,883.33% -101.06% -67.71% 715.35% -73.36% -
  Horiz. % 106.82% 184.26% -0.74% 70.14% 217.22% 26.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.44 0.39 0.45 0.44 0.43 0.38 5.36%
  YoY % 18.18% 12.82% -13.33% 2.27% 2.33% 13.16% -
  Horiz. % 136.84% 115.79% 102.63% 118.42% 115.79% 113.16% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 21/02/14 22/02/13 28/02/12 25/02/11 25/02/10 27/02/09 -
Price 0.9750 0.8000 0.6600 0.7500 0.7500 0.6800 0.7000 -
P/RPS 0.61 0.56 0.42 0.50 0.42 0.72 0.83 -5.00%
  YoY % 8.93% 33.33% -16.00% 19.05% -41.67% -13.25% -
  Horiz. % 73.49% 67.47% 50.60% 60.24% 50.60% 86.75% 100.00%
P/EPS 10.98 6.77 -1,650.00 17.44 5.94 46.58 14.46 -4.48%
  YoY % 62.19% 100.41% -9,561.01% 193.60% -87.25% 222.13% -
  Horiz. % 75.93% 46.82% -11,410.79% 120.61% 41.08% 322.13% 100.00%
EY 9.11 14.77 -0.06 5.73 16.83 2.15 6.91 4.71%
  YoY % -38.32% 24,716.67% -101.05% -65.95% 682.79% -68.89% -
  Horiz. % 131.84% 213.75% -0.87% 82.92% 243.56% 31.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.44 0.38 0.44 0.46 0.43 0.44 1.81%
  YoY % 11.36% 15.79% -13.64% -4.35% 6.98% -2.27% -
  Horiz. % 111.36% 100.00% 86.36% 100.00% 104.55% 97.73% 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