Highlights

[KOBAY] YoY 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 -     6.26%    YoY -     -65.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 41,322 28,359 25,704 28,942 22,525 20,573 27,133 7.26%
  YoY % 45.71% 10.33% -11.19% 28.49% 9.49% -24.18% -
  Horiz. % 152.29% 104.52% 94.73% 106.67% 83.02% 75.82% 100.00%
PBT 5,882 1,752 3,101 2,942 3,573 162 2,376 16.29%
  YoY % 235.73% -43.50% 5.40% -17.66% 2,105.56% -93.18% -
  Horiz. % 247.56% 73.74% 130.51% 123.82% 150.38% 6.82% 100.00%
Tax -1,288 -994 -939 -861 -428 -235 -663 11.69%
  YoY % -29.58% -5.86% -9.06% -101.17% -82.13% 64.56% -
  Horiz. % 194.27% 149.92% 141.63% 129.86% 64.56% 35.44% 100.00%
NP 4,594 758 2,162 2,081 3,145 -73 1,713 17.85%
  YoY % 506.07% -64.94% 3.89% -33.83% 4,408.22% -104.26% -
  Horiz. % 268.18% 44.25% 126.21% 121.48% 183.60% -4.26% 100.00%
NP to SH 4,546 730 2,139 2,106 3,255 -159 722 35.85%
  YoY % 522.74% -65.87% 1.57% -35.30% 2,147.17% -122.02% -
  Horiz. % 629.64% 101.11% 296.26% 291.69% 450.83% -22.02% 100.00%
Tax Rate 21.90 % 56.74 % 30.28 % 29.27 % 11.98 % 145.06 % 27.90 % -3.95%
  YoY % -61.40% 87.38% 3.45% 144.32% -91.74% 419.93% -
  Horiz. % 78.49% 203.37% 108.53% 104.91% 42.94% 519.93% 100.00%
Total Cost 36,728 27,601 23,542 26,861 19,380 20,646 25,420 6.32%
  YoY % 33.07% 17.24% -12.36% 38.60% -6.13% -18.78% -
  Horiz. % 144.48% 108.58% 92.61% 105.67% 76.24% 81.22% 100.00%
Net Worth 152,038 95,502 142,148 132,550 122,652 116,600 114,035 4.91%
  YoY % 59.20% -32.82% 7.24% 8.07% 5.19% 2.25% -
  Horiz. % 133.33% 83.75% 124.65% 116.24% 107.56% 102.25% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 152,038 95,502 142,148 132,550 122,652 116,600 114,035 4.91%
  YoY % 59.20% -32.82% 7.24% 8.07% 5.19% 2.25% -
  Horiz. % 133.33% 83.75% 124.65% 116.24% 107.56% 102.25% 100.00%
NOSH 102,039 68,216 67,689 67,284 67,391 66,250 67,476 7.13%
  YoY % 49.58% 0.78% 0.60% -0.16% 1.72% -1.82% -
  Horiz. % 151.22% 101.10% 100.32% 99.72% 99.87% 98.18% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.12 % 2.67 % 8.41 % 7.19 % 13.96 % -0.35 % 6.31 % 9.89%
  YoY % 316.48% -68.25% 16.97% -48.50% 4,088.57% -105.55% -
  Horiz. % 176.23% 42.31% 133.28% 113.95% 221.24% -5.55% 100.00%
ROE 2.99 % 0.76 % 1.50 % 1.59 % 2.65 % -0.14 % 0.63 % 29.60%
  YoY % 293.42% -49.33% -5.66% -40.00% 1,992.86% -122.22% -
  Horiz. % 474.60% 120.63% 238.10% 252.38% 420.63% -22.22% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.50 41.57 37.97 43.01 33.42 31.05 40.21 0.12%
  YoY % -2.57% 9.48% -11.72% 28.70% 7.63% -22.78% -
  Horiz. % 100.72% 103.38% 94.43% 106.96% 83.11% 77.22% 100.00%
EPS 4.45 1.07 3.16 3.13 4.83 -0.24 1.07 26.79%
  YoY % 315.89% -66.14% 0.96% -35.20% 2,112.50% -122.43% -
  Horiz. % 415.89% 100.00% 295.33% 292.52% 451.40% -22.43% 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 1.4900 1.4000 2.1000 1.9700 1.8200 1.7600 1.6900 -2.08%
  YoY % 6.43% -33.33% 6.60% 8.24% 3.41% 4.14% -
  Horiz. % 88.17% 82.84% 124.26% 116.57% 107.69% 104.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,093
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.47 27.78 25.18 28.35 22.06 20.15 26.58 7.25%
  YoY % 45.68% 10.33% -11.18% 28.51% 9.48% -24.19% -
  Horiz. % 152.26% 104.51% 94.73% 106.66% 82.99% 75.81% 100.00%
EPS 4.45 0.72 2.10 2.06 3.19 -0.16 0.71 35.75%
  YoY % 518.06% -65.71% 1.94% -35.42% 2,093.75% -122.54% -
  Horiz. % 626.76% 101.41% 295.77% 290.14% 449.30% -22.54% 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 1.4892 0.9354 1.3923 1.2983 1.2014 1.1421 1.1170 4.91%
  YoY % 59.20% -32.82% 7.24% 8.07% 5.19% 2.25% -
  Horiz. % 133.32% 83.74% 124.65% 116.23% 107.56% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8650 0.9500 2.1600 1.0300 0.7950 0.6800 0.7600 -
P/RPS 2.14 2.29 5.69 2.39 2.38 2.19 1.89 2.09%
  YoY % -6.55% -59.75% 138.08% 0.42% 8.68% 15.87% -
  Horiz. % 113.23% 121.16% 301.06% 126.46% 125.93% 115.87% 100.00%
P/EPS 19.42 88.77 68.35 32.91 16.46 -283.33 71.03 -19.42%
  YoY % -78.12% 29.88% 107.69% 99.94% 105.81% -498.89% -
  Horiz. % 27.34% 124.98% 96.23% 46.33% 23.17% -398.89% 100.00%
EY 5.15 1.13 1.46 3.04 6.08 -0.35 1.41 24.07%
  YoY % 355.75% -22.60% -51.97% -50.00% 1,837.14% -124.82% -
  Horiz. % 365.25% 80.14% 103.55% 215.60% 431.21% -24.82% 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 0.58 0.68 1.03 0.52 0.44 0.39 0.45 4.32%
  YoY % -14.71% -33.98% 98.08% 18.18% 12.82% -13.33% -
  Horiz. % 128.89% 151.11% 228.89% 115.56% 97.78% 86.67% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 17/02/17 25/02/16 27/02/15 21/02/14 22/02/13 28/02/12 -
Price 0.8300 0.9150 1.5600 0.9750 0.8000 0.6600 0.7500 -
P/RPS 2.05 2.20 4.11 2.27 2.39 2.13 1.87 1.54%
  YoY % -6.82% -46.47% 81.06% -5.02% 12.21% 13.90% -
  Horiz. % 109.63% 117.65% 219.79% 121.39% 127.81% 113.90% 100.00%
P/EPS 18.63 85.50 49.37 31.15 16.56 -275.00 70.09 -19.80%
  YoY % -78.21% 73.18% 58.49% 88.10% 106.02% -492.35% -
  Horiz. % 26.58% 121.99% 70.44% 44.44% 23.63% -392.35% 100.00%
EY 5.37 1.17 2.03 3.21 6.04 -0.36 1.43 24.65%
  YoY % 358.97% -42.36% -36.76% -46.85% 1,777.78% -125.17% -
  Horiz. % 375.52% 81.82% 141.96% 224.48% 422.38% -25.17% 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 0.56 0.65 0.74 0.49 0.44 0.38 0.44 4.10%
  YoY % -13.85% -12.16% 51.02% 11.36% 15.79% -13.64% -
  Horiz. % 127.27% 147.73% 168.18% 111.36% 100.00% 86.36% 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.
 


 

532  279  530  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRCB 0.69-0.05 
 APFT 0.03+0.005 
 MYEG 0.905+0.045 
 MRCB-WA 0.0050.00 
 BORNOIL 0.060.00 
 HUAAN 0.315+0.035 
 NOVAMSC 0.185-0.005 
 GKENT 1.40+0.11 
 HSI-C3I 0.425+0.005 
 SAPNRG 0.595+0.005 

TOP ARTICLES

1. LCTITAN – TIMELY EXPANSION TO BENEFIT FROM ZERO GST AND CHINA BLUE SKY POLICY (Davidtslim) Davidtslim sharing
2. Must read if you are stuck largely in JAKS Herbert
3. MRCB: Not-A-Gold-Mine? Really? MRCB stock analysis
4. [ V.S. Industry ] 高净现金股王之一 : 有没有捞底机会??? [ V.S. Industry ] 高净现金股王之一 : 有没有捞底机会???
5. [ UMWOG / VELESTO Energy ] 会随着国际油价的走势吗 ??? - J4 Investing Capital [ UMWOG / VELESTO Energy ] 会随着国际油价的走势吗 ???
Partners & Brokers