Highlights

[KOBAY] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 111,446 102,126 107,048 96,976 94,412 101,446 119,456 -1.15%
  YoY % 9.13% -4.60% 10.39% 2.72% -6.93% -15.08% -
  Horiz. % 93.29% 85.49% 89.61% 81.18% 79.03% 84.92% 100.00%
PBT 6,188 13,120 8,408 9,902 4,042 8,692 15,998 -14.63%
  YoY % -52.84% 56.04% -15.09% 144.98% -53.50% -45.67% -
  Horiz. % 38.68% 82.01% 52.56% 61.90% 25.27% 54.33% 100.00%
Tax -3,208 -3,452 -2,512 -1,674 -1,700 -2,990 -3,310 -0.52%
  YoY % 7.07% -37.42% -50.06% 1.53% 43.14% 9.67% -
  Horiz. % 96.92% 104.29% 75.89% 50.57% 51.36% 90.33% 100.00%
NP 2,980 9,668 5,896 8,228 2,342 5,702 12,688 -21.43%
  YoY % -69.18% 63.98% -28.34% 251.32% -58.93% -55.06% -
  Horiz. % 23.49% 76.20% 46.47% 64.85% 18.46% 44.94% 100.00%
NP to SH 2,834 9,842 5,986 7,958 -24 2,890 8,506 -16.72%
  YoY % -71.21% 64.42% -24.78% 33,258.34% -100.83% -66.02% -
  Horiz. % 33.32% 115.71% 70.37% 93.56% -0.28% 33.98% 100.00%
Tax Rate 51.84 % 26.31 % 29.88 % 16.91 % 42.06 % 34.40 % 20.69 % 16.53%
  YoY % 97.04% -11.95% 76.70% -59.80% 22.27% 66.26% -
  Horiz. % 250.56% 127.16% 144.42% 81.73% 203.29% 166.26% 100.00%
Total Cost 108,466 92,458 101,152 88,748 92,070 95,744 106,768 0.26%
  YoY % 17.31% -8.59% 13.98% -3.61% -3.84% -10.33% -
  Horiz. % 101.59% 86.60% 94.74% 83.12% 86.23% 89.67% 100.00%
Net Worth 95,375 142,147 132,797 122,534 105,600 113,583 110,537 -2.43%
  YoY % -32.90% 7.04% 8.38% 16.04% -7.03% 2.76% -
  Horiz. % 86.28% 128.60% 120.14% 110.85% 95.53% 102.76% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 95,375 142,147 132,797 122,534 105,600 113,583 110,537 -2.43%
  YoY % -32.90% 7.04% 8.38% 16.04% -7.03% 2.76% -
  Horiz. % 86.28% 128.60% 120.14% 110.85% 95.53% 102.76% 100.00%
NOSH 68,125 67,689 67,409 67,326 60,000 67,209 67,400 0.18%
  YoY % 0.64% 0.41% 0.12% 12.21% -10.73% -0.28% -
  Horiz. % 101.07% 100.43% 100.01% 99.89% 89.02% 99.72% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.67 % 9.47 % 5.51 % 8.48 % 2.48 % 5.62 % 10.62 % -20.54%
  YoY % -71.81% 71.87% -35.02% 241.94% -55.87% -47.08% -
  Horiz. % 25.14% 89.17% 51.88% 79.85% 23.35% 52.92% 100.00%
ROE 2.97 % 6.92 % 4.51 % 6.49 % -0.02 % 2.54 % 7.70 % -14.67%
  YoY % -57.08% 53.44% -30.51% 32,550.00% -100.79% -67.01% -
  Horiz. % 38.57% 89.87% 58.57% 84.29% -0.26% 32.99% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 163.59 150.88 158.80 144.04 157.35 150.94 177.23 -1.32%
  YoY % 8.42% -4.99% 10.25% -8.46% 4.25% -14.83% -
  Horiz. % 92.30% 85.13% 89.60% 81.27% 88.78% 85.17% 100.00%
EPS 4.16 14.54 8.88 11.82 -0.04 4.30 12.62 -16.87%
  YoY % -71.39% 63.74% -24.87% 29,650.00% -100.93% -65.93% -
  Horiz. % 32.96% 115.21% 70.36% 93.66% -0.32% 34.07% 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 1.4000 2.1000 1.9700 1.8200 1.7600 1.6900 1.6400 -2.60%
  YoY % -33.33% 6.60% 8.24% 3.41% 4.14% 3.05% -
  Horiz. % 85.37% 128.05% 120.12% 110.98% 107.32% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 101,850
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 109.42 100.27 105.10 95.21 92.70 99.60 117.29 -1.15%
  YoY % 9.13% -4.60% 10.39% 2.71% -6.93% -15.08% -
  Horiz. % 93.29% 85.49% 89.61% 81.17% 79.03% 84.92% 100.00%
EPS 2.78 9.66 5.88 7.81 -0.02 2.84 8.35 -16.73%
  YoY % -71.22% 64.29% -24.71% 39,150.00% -100.70% -65.99% -
  Horiz. % 33.29% 115.69% 70.42% 93.53% -0.24% 34.01% 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 0.9364 1.3957 1.3039 1.2031 1.0368 1.1152 1.0853 -2.43%
  YoY % -32.91% 7.04% 8.38% 16.04% -7.03% 2.76% -
  Horiz. % 86.28% 128.60% 120.14% 110.85% 95.53% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.9500 2.1600 1.0300 0.7950 0.6800 0.7600 0.7200 -
P/RPS 0.58 1.43 0.65 0.55 0.43 0.50 0.41 5.95%
  YoY % -59.44% 120.00% 18.18% 27.91% -14.00% 21.95% -
  Horiz. % 141.46% 348.78% 158.54% 134.15% 104.88% 121.95% 100.00%
P/EPS 22.84 14.86 11.60 6.73 -1,700.00 17.67 5.71 25.97%
  YoY % 53.70% 28.10% 72.36% 100.40% -9,720.83% 209.46% -
  Horiz. % 400.00% 260.25% 203.15% 117.86% -29,772.33% 309.46% 100.00%
EY 4.38 6.73 8.62 14.87 -0.06 5.66 17.53 -20.62%
  YoY % -34.92% -21.93% -42.03% 24,883.33% -101.06% -67.71% -
  Horiz. % 24.99% 38.39% 49.17% 84.83% -0.34% 32.29% 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 0.68 1.03 0.52 0.44 0.39 0.45 0.44 7.52%
  YoY % -33.98% 98.08% 18.18% 12.82% -13.33% 2.27% -
  Horiz. % 154.55% 234.09% 118.18% 100.00% 88.64% 102.27% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 25/02/16 27/02/15 21/02/14 22/02/13 28/02/12 25/02/11 -
Price 0.9150 1.5600 0.9750 0.8000 0.6600 0.7500 0.7500 -
P/RPS 0.56 1.03 0.61 0.56 0.42 0.50 0.42 4.91%
  YoY % -45.63% 68.85% 8.93% 33.33% -16.00% 19.05% -
  Horiz. % 133.33% 245.24% 145.24% 133.33% 100.00% 119.05% 100.00%
P/EPS 22.00 10.73 10.98 6.77 -1,650.00 17.44 5.94 24.36%
  YoY % 105.03% -2.28% 62.19% 100.41% -9,561.01% 193.60% -
  Horiz. % 370.37% 180.64% 184.85% 113.97% -27,777.78% 293.60% 100.00%
EY 4.55 9.32 9.11 14.77 -0.06 5.73 16.83 -19.57%
  YoY % -51.18% 2.31% -38.32% 24,716.67% -101.05% -65.95% -
  Horiz. % 27.04% 55.38% 54.13% 87.76% -0.36% 34.05% 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 0.65 0.74 0.49 0.44 0.38 0.44 0.46 5.93%
  YoY % -12.16% 51.02% 11.36% 15.79% -13.64% -4.35% -
  Horiz. % 141.30% 160.87% 106.52% 95.65% 82.61% 95.65% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers