Highlights

[KOBAY] YoY TTM 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 -     -59.60%    YoY -     -92.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 144,833 109,410 111,458 101,459 92,447 94,746 102,539 5.92%
  YoY % 32.38% -1.84% 9.86% 9.75% -2.43% -7.60% -
  Horiz. % 141.25% 106.70% 108.70% 98.95% 90.16% 92.40% 100.00%
PBT 13,784 4,115 16,541 12,315 4,664 1,600 8,821 7.72%
  YoY % 234.97% -75.12% 34.32% 164.04% 191.50% -81.86% -
  Horiz. % 156.26% 46.65% 187.52% 139.61% 52.87% 18.14% 100.00%
Tax -3,739 -2,481 -3,627 -1,619 -1,177 -1,985 -2,532 6.71%
  YoY % -50.71% 31.60% -124.03% -37.55% 40.71% 21.60% -
  Horiz. % 147.67% 97.99% 143.25% 63.94% 46.48% 78.40% 100.00%
NP 10,045 1,634 12,914 10,696 3,487 -385 6,289 8.11%
  YoY % 514.75% -87.35% 20.74% 206.74% 1,005.71% -106.12% -
  Horiz. % 159.72% 25.98% 205.34% 170.07% 55.45% -6.12% 100.00%
NP to SH 9,904 955 12,564 10,693 3,441 -2,747 3,738 17.62%
  YoY % 937.07% -92.40% 17.50% 210.75% 225.26% -173.49% -
  Horiz. % 264.95% 25.55% 336.12% 286.06% 92.05% -73.49% 100.00%
Tax Rate 27.13 % 60.29 % 21.93 % 13.15 % 25.24 % 124.06 % 28.70 % -0.93%
  YoY % -55.00% 174.92% 66.77% -47.90% -79.66% 332.26% -
  Horiz. % 94.53% 210.07% 76.41% 45.82% 87.94% 432.26% 100.00%
Total Cost 134,788 107,776 98,544 90,763 88,960 95,131 96,250 5.77%
  YoY % 25.06% 9.37% 8.57% 2.03% -6.49% -1.16% -
  Horiz. % 140.04% 111.98% 102.38% 94.30% 92.43% 98.84% 100.00%
Net Worth 152,038 68,216 142,148 132,550 122,652 116,600 114,035 4.91%
  YoY % 122.88% -52.01% 7.24% 8.07% 5.19% 2.25% -
  Horiz. % 133.33% 59.82% 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 0 0 2,021 0 0 0 1,348 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.88% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 16.09 % - % - % - % 36.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 44.60% 0.00% 0.00% 0.00% 100.00%
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 68,216 142,148 132,550 122,652 116,600 114,035 4.91%
  YoY % 122.88% -52.01% 7.24% 8.07% 5.19% 2.25% -
  Horiz. % 133.33% 59.82% 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 6.94 % 1.49 % 11.59 % 10.54 % 3.77 % -0.41 % 6.13 % 2.09%
  YoY % 365.77% -87.14% 9.96% 179.58% 1,019.51% -106.69% -
  Horiz. % 113.21% 24.31% 189.07% 171.94% 61.50% -6.69% 100.00%
ROE 6.51 % 1.40 % 8.84 % 8.07 % 2.81 % -2.36 % 3.28 % 12.09%
  YoY % 365.00% -84.16% 9.54% 187.19% 219.07% -171.95% -
  Horiz. % 198.48% 42.68% 269.51% 246.04% 85.67% -71.95% 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 141.94 160.39 164.66 150.79 137.18 143.01 151.96 -1.13%
  YoY % -11.50% -2.59% 9.20% 9.92% -4.08% -5.89% -
  Horiz. % 93.41% 105.55% 108.36% 99.23% 90.27% 94.11% 100.00%
EPS 9.71 1.40 18.56 15.89 5.11 -4.15 5.54 9.79%
  YoY % 593.57% -92.46% 16.80% 210.96% 223.13% -174.91% -
  Horiz. % 175.27% 25.27% 335.02% 286.82% 92.24% -74.91% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4900 1.0000 2.1000 1.9700 1.8200 1.7600 1.6900 -2.08%
  YoY % 49.00% -52.38% 6.60% 8.24% 3.41% 4.14% -
  Horiz. % 88.17% 59.17% 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 141.86 107.17 109.17 99.38 90.55 92.80 100.44 5.92%
  YoY % 32.37% -1.83% 9.85% 9.75% -2.42% -7.61% -
  Horiz. % 141.24% 106.70% 108.69% 98.94% 90.15% 92.39% 100.00%
EPS 9.70 0.94 12.31 10.47 3.37 -2.69 3.66 17.62%
  YoY % 931.91% -92.36% 17.57% 210.68% 225.28% -173.50% -
  Horiz. % 265.03% 25.68% 336.34% 286.07% 92.08% -73.50% 100.00%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4892 0.6682 1.3923 1.2983 1.2014 1.1421 1.1170 4.91%
  YoY % 122.87% -52.01% 7.24% 8.07% 5.19% 2.25% -
  Horiz. % 133.32% 59.82% 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 0.61 0.59 1.31 0.68 0.58 0.48 0.50 3.37%
  YoY % 3.39% -54.96% 92.65% 17.24% 20.83% -4.00% -
  Horiz. % 122.00% 118.00% 262.00% 136.00% 116.00% 96.00% 100.00%
P/EPS 8.91 67.86 11.64 6.48 15.57 -16.40 13.72 -6.94%
  YoY % -86.87% 482.99% 79.63% -58.38% 194.94% -219.53% -
  Horiz. % 64.94% 494.61% 84.84% 47.23% 113.48% -119.53% 100.00%
EY 11.22 1.47 8.59 15.43 6.42 -6.10 7.29 7.44%
  YoY % 663.27% -82.89% -44.33% 140.34% 205.25% -183.68% -
  Horiz. % 153.91% 20.16% 117.83% 211.66% 88.07% -83.68% 100.00%
DY 0.00 0.00 1.39 0.00 0.00 0.00 2.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.85% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.95 1.03 0.52 0.44 0.39 0.45 4.32%
  YoY % -38.95% -7.77% 98.08% 18.18% 12.82% -13.33% -
  Horiz. % 128.89% 211.11% 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 0.58 0.57 0.95 0.65 0.58 0.46 0.49 2.85%
  YoY % 1.75% -40.00% 46.15% 12.07% 26.09% -6.12% -
  Horiz. % 118.37% 116.33% 193.88% 132.65% 118.37% 93.88% 100.00%
P/EPS 8.55 65.36 8.40 6.14 15.67 -15.92 13.54 -7.37%
  YoY % -86.92% 678.10% 36.81% -60.82% 198.43% -217.58% -
  Horiz. % 63.15% 482.72% 62.04% 45.35% 115.73% -117.58% 100.00%
EY 11.69 1.53 11.90 16.30 6.38 -6.28 7.39 7.94%
  YoY % 664.05% -87.14% -26.99% 155.49% 201.59% -184.98% -
  Horiz. % 158.19% 20.70% 161.03% 220.57% 86.33% -84.98% 100.00%
DY 0.00 0.00 1.92 0.00 0.00 0.00 2.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.91% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.56 0.92 0.74 0.49 0.44 0.38 0.44 4.10%
  YoY % -39.13% 24.32% 51.02% 11.36% 15.79% -13.64% -
  Horiz. % 127.27% 209.09% 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.
 


 

429  273  553  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.010.00 
 MRCB 0.695+0.01 
 SAPNRG 0.595+0.01 
 APFT 0.030.00 
 HSI-H4I 0.665+0.05 
 VIVOCOM 0.055-0.01 
 NOVAMSC 0.18-0.01 
 YTL 1.320.00 
 HSI-C3O 0.46-0.05 
 KEYASIC 0.215+0.03 
Partners & Brokers