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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 109,410 111,458 101,459 92,447 94,746 102,539 108,934 0.07%
  YoY % -1.84% 9.86% 9.75% -2.43% -7.60% -5.87% -
  Horiz. % 100.44% 102.32% 93.14% 84.87% 86.98% 94.13% 100.00%
PBT 4,115 16,541 12,315 4,664 1,600 8,821 11,577 -15.82%
  YoY % -75.12% 34.32% 164.04% 191.50% -81.86% -23.81% -
  Horiz. % 35.54% 142.88% 106.37% 40.29% 13.82% 76.19% 100.00%
Tax -2,481 -3,627 -1,619 -1,177 -1,985 -2,532 -2,752 -1.71%
  YoY % 31.60% -124.03% -37.55% 40.71% 21.60% 7.99% -
  Horiz. % 90.15% 131.80% 58.83% 42.77% 72.13% 92.01% 100.00%
NP 1,634 12,914 10,696 3,487 -385 6,289 8,825 -24.48%
  YoY % -87.35% 20.74% 206.74% 1,005.71% -106.12% -28.74% -
  Horiz. % 18.52% 146.33% 121.20% 39.51% -4.36% 71.26% 100.00%
NP to SH 955 12,564 10,693 3,441 -2,747 3,738 5,377 -25.01%
  YoY % -92.40% 17.50% 210.75% 225.26% -173.49% -30.48% -
  Horiz. % 17.76% 233.66% 198.87% 63.99% -51.09% 69.52% 100.00%
Tax Rate 60.29 % 21.93 % 13.15 % 25.24 % 124.06 % 28.70 % 23.77 % 16.76%
  YoY % 174.92% 66.77% -47.90% -79.66% 332.26% 20.74% -
  Horiz. % 253.64% 92.26% 55.32% 106.18% 521.92% 120.74% 100.00%
Total Cost 107,776 98,544 90,763 88,960 95,131 96,250 100,109 1.24%
  YoY % 9.37% 8.57% 2.03% -6.49% -1.16% -3.85% -
  Horiz. % 107.66% 98.44% 90.66% 88.86% 95.03% 96.15% 100.00%
Net Worth 95,514 142,148 132,550 122,652 116,600 114,035 110,423 -2.39%
  YoY % -32.81% 7.24% 8.07% 5.19% 2.25% 3.27% -
  Horiz. % 86.50% 128.73% 120.04% 111.07% 105.59% 103.27% 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 0 2,021 0 0 0 1,348 1,009 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.64% -
  Horiz. % 0.00% 200.30% 0.00% 0.00% 0.00% 133.64% 100.00%
Div Payout % - % 16.09 % - % - % - % 36.08 % 18.77 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 92.22% -
  Horiz. % 0.00% 85.72% 0.00% 0.00% 0.00% 192.22% 100.00%
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 95,514 142,148 132,550 122,652 116,600 114,035 110,423 -2.39%
  YoY % -32.81% 7.24% 8.07% 5.19% 2.25% 3.27% -
  Horiz. % 86.50% 128.73% 120.04% 111.07% 105.59% 103.27% 100.00%
NOSH 68,224 67,689 67,284 67,391 66,250 67,476 67,331 0.22%
  YoY % 0.79% 0.60% -0.16% 1.72% -1.82% 0.22% -
  Horiz. % 101.33% 100.53% 99.93% 100.09% 98.39% 100.22% 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 1.49 % 11.59 % 10.54 % 3.77 % -0.41 % 6.13 % 8.10 % -24.57%
  YoY % -87.14% 9.96% 179.58% 1,019.51% -106.69% -24.32% -
  Horiz. % 18.40% 143.09% 130.12% 46.54% -5.06% 75.68% 100.00%
ROE 1.00 % 8.84 % 8.07 % 2.81 % -2.36 % 3.28 % 4.87 % -23.17%
  YoY % -88.69% 9.54% 187.19% 219.07% -171.95% -32.65% -
  Horiz. % 20.53% 181.52% 165.71% 57.70% -48.46% 67.35% 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 160.37 164.66 150.79 137.18 143.01 151.96 161.79 -0.15%
  YoY % -2.61% 9.20% 9.92% -4.08% -5.89% -6.08% -
  Horiz. % 99.12% 101.77% 93.20% 84.79% 88.39% 93.92% 100.00%
EPS 1.40 18.56 15.89 5.11 -4.15 5.54 7.99 -25.18%
  YoY % -92.46% 16.80% 210.96% 223.13% -174.91% -30.66% -
  Horiz. % 17.52% 232.29% 198.87% 63.95% -51.94% 69.34% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 133.33% 100.00%
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 107.42 109.43 99.62 90.77 93.03 100.68 106.96 0.07%
  YoY % -1.84% 9.85% 9.75% -2.43% -7.60% -5.87% -
  Horiz. % 100.43% 102.31% 93.14% 84.86% 86.98% 94.13% 100.00%
EPS 0.94 12.34 10.50 3.38 -2.70 3.67 5.28 -24.98%
  YoY % -92.38% 17.52% 210.65% 225.19% -173.57% -30.49% -
  Horiz. % 17.80% 233.71% 198.86% 64.02% -51.14% 69.51% 100.00%
DPS 0.00 1.98 0.00 0.00 0.00 1.32 0.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 133.33% 100.00%
NAPS 0.9378 1.3957 1.3014 1.2042 1.1448 1.1196 1.0842 -2.39%
  YoY % -32.81% 7.25% 8.07% 5.19% 2.25% 3.27% -
  Horiz. % 86.50% 128.73% 120.03% 111.07% 105.59% 103.27% 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 0.59 1.31 0.68 0.58 0.48 0.50 0.45 4.61%
  YoY % -54.96% 92.65% 17.24% 20.83% -4.00% 11.11% -
  Horiz. % 131.11% 291.11% 151.11% 128.89% 106.67% 111.11% 100.00%
P/EPS 67.87 11.64 6.48 15.57 -16.40 13.72 9.02 39.94%
  YoY % 483.08% 79.63% -58.38% 194.94% -219.53% 52.11% -
  Horiz. % 752.44% 129.05% 71.84% 172.62% -181.82% 152.11% 100.00%
EY 1.47 8.59 15.43 6.42 -6.10 7.29 11.09 -28.57%
  YoY % -82.89% -44.33% 140.34% 205.25% -183.68% -34.27% -
  Horiz. % 13.26% 77.46% 139.13% 57.89% -55.00% 65.73% 100.00%
DY 0.00 1.39 0.00 0.00 0.00 2.63 2.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 26.44% -
  Horiz. % 0.00% 66.83% 0.00% 0.00% 0.00% 126.44% 100.00%
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 0.57 0.95 0.65 0.58 0.46 0.49 0.46 3.63%
  YoY % -40.00% 46.15% 12.07% 26.09% -6.12% 6.52% -
  Horiz. % 123.91% 206.52% 141.30% 126.09% 100.00% 106.52% 100.00%
P/EPS 65.37 8.40 6.14 15.67 -15.92 13.54 9.39 38.14%
  YoY % 678.21% 36.81% -60.82% 198.43% -217.58% 44.20% -
  Horiz. % 696.17% 89.46% 65.39% 166.88% -169.54% 144.20% 100.00%
EY 1.53 11.90 16.30 6.38 -6.28 7.39 10.65 -27.61%
  YoY % -87.14% -26.99% 155.49% 201.59% -184.98% -30.61% -
  Horiz. % 14.37% 111.74% 153.05% 59.91% -58.97% 69.39% 100.00%
DY 0.00 1.92 0.00 0.00 0.00 2.67 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.50% -
  Horiz. % 0.00% 96.00% 0.00% 0.00% 0.00% 133.50% 100.00%
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.
 


 

158  189  504  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.055+0.01 
 TRIVE 0.050.00 
 BORNOIL 0.090.00 
 MALTON-WB 0.275+0.02 
 PUC 0.27+0.005 
 PUC-WB 0.18+0.01 
 TIGER-WB 0.01+0.005 
 HUBLINE 0.1050.00 
 SAPNRG 0.8050.00 
 PUC-WA 0.1850.00 
Partners & Brokers