Highlights

[KOBAY] QoQ Annualized Quarter Result on 2018-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 15-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     14.44%    YoY -     39.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 161,342 147,868 156,612 149,586 150,252 135,216 125,430 18.22%
  QoQ % 9.11% -5.58% 4.70% -0.44% 11.12% 7.80% -
  Horiz. % 128.63% 117.89% 124.86% 119.26% 119.79% 107.80% 100.00%
PBT 24,554 22,352 18,859 15,217 18,504 13,480 7,627 117.56%
  QoQ % 9.85% 18.52% 23.93% -17.76% 37.27% 76.74% -
  Horiz. % 321.94% 293.06% 247.27% 199.52% 242.61% 176.74% 100.00%
Tax -6,070 -6,180 -5,466 -4,774 -5,156 -5,160 -2,765 68.67%
  QoQ % 1.78% -13.06% -14.48% 7.40% 0.08% -86.62% -
  Horiz. % 219.53% 223.51% 197.69% 172.68% 186.47% 186.62% 100.00%
NP 18,484 16,172 13,393 10,442 13,348 8,320 4,862 143.00%
  QoQ % 14.30% 20.75% 28.25% -21.77% 60.43% 71.12% -
  Horiz. % 380.17% 332.62% 275.46% 214.78% 274.54% 171.12% 100.00%
NP to SH 18,334 16,020 13,184 10,262 13,166 8,148 4,739 145.83%
  QoQ % 14.44% 21.51% 28.47% -22.05% 61.59% 71.94% -
  Horiz. % 386.87% 338.05% 278.20% 216.56% 277.82% 171.94% 100.00%
Tax Rate 24.72 % 27.65 % 28.98 % 31.38 % 27.86 % 38.28 % 36.25 % -22.47%
  QoQ % -10.60% -4.59% -7.65% 12.63% -27.22% 5.60% -
  Horiz. % 68.19% 76.28% 79.94% 86.57% 76.86% 105.60% 100.00%
Total Cost 142,858 131,696 143,219 139,144 136,904 126,896 120,568 11.94%
  QoQ % 8.48% -8.05% 2.93% 1.64% 7.89% 5.25% -
  Horiz. % 118.49% 109.23% 118.79% 115.41% 113.55% 105.25% 100.00%
Net Worth 167,450 162,345 158,186 153,066 152,038 147,956 145,829 9.63%
  QoQ % 3.14% 2.63% 3.35% 0.68% 2.76% 1.46% -
  Horiz. % 114.83% 111.33% 108.47% 104.96% 104.26% 101.46% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 167,450 162,345 158,186 153,066 152,038 147,956 145,829 9.63%
  QoQ % 3.14% 2.63% 3.35% 0.68% 2.76% 1.46% -
  Horiz. % 114.83% 111.33% 108.47% 104.96% 104.26% 101.46% 100.00%
NOSH 102,104 102,104 102,056 102,044 102,039 102,039 101,979 0.08%
  QoQ % 0.00% 0.05% 0.01% 0.00% 0.00% 0.06% -
  Horiz. % 100.12% 100.12% 100.08% 100.06% 100.06% 100.06% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.46 % 10.94 % 8.55 % 6.98 % 8.88 % 6.15 % 3.88 % 105.45%
  QoQ % 4.75% 27.95% 22.49% -21.40% 44.39% 58.51% -
  Horiz. % 295.36% 281.96% 220.36% 179.90% 228.87% 158.51% 100.00%
ROE 10.95 % 9.87 % 8.33 % 6.70 % 8.66 % 5.51 % 3.25 % 124.25%
  QoQ % 10.94% 18.49% 24.33% -22.63% 57.17% 69.54% -
  Horiz. % 336.92% 303.69% 256.31% 206.15% 266.46% 169.54% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 158.02 144.82 153.46 146.59 147.25 132.51 123.00 18.12%
  QoQ % 9.11% -5.63% 4.69% -0.45% 11.12% 7.73% -
  Horiz. % 128.47% 117.74% 124.76% 119.18% 119.72% 107.73% 100.00%
EPS 17.96 15.68 12.92 10.05 12.90 8.00 4.65 145.57%
  QoQ % 14.54% 21.36% 28.56% -22.09% 61.25% 72.04% -
  Horiz. % 386.24% 337.20% 277.85% 216.13% 277.42% 172.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6400 1.5900 1.5500 1.5000 1.4900 1.4500 1.4300 9.54%
  QoQ % 3.14% 2.58% 3.33% 0.67% 2.76% 1.40% -
  Horiz. % 114.69% 111.19% 108.39% 104.90% 104.20% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,015
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 158.03 144.84 153.40 146.52 147.17 132.44 122.86 18.22%
  QoQ % 9.11% -5.58% 4.70% -0.44% 11.12% 7.80% -
  Horiz. % 128.63% 117.89% 124.86% 119.26% 119.79% 107.80% 100.00%
EPS 17.96 15.69 12.91 10.05 12.90 7.98 4.64 145.92%
  QoQ % 14.47% 21.53% 28.46% -22.09% 61.65% 71.98% -
  Horiz. % 387.07% 338.15% 278.23% 216.59% 278.02% 171.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6402 1.5902 1.5494 1.4993 1.4892 1.4492 1.4284 9.63%
  QoQ % 3.14% 2.63% 3.34% 0.68% 2.76% 1.46% -
  Horiz. % 114.83% 111.33% 108.47% 104.96% 104.26% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.3000 1.5100 1.0000 0.9450 0.8650 0.8400 1.0300 -
P/RPS 0.82 1.04 0.65 0.64 0.59 0.63 0.84 -1.59%
  QoQ % -21.15% 60.00% 1.56% 8.47% -6.35% -25.00% -
  Horiz. % 97.62% 123.81% 77.38% 76.19% 70.24% 75.00% 100.00%
P/EPS 7.24 9.62 7.74 9.40 6.70 10.52 22.16 -52.47%
  QoQ % -24.74% 24.29% -17.66% 40.30% -36.31% -52.53% -
  Horiz. % 32.67% 43.41% 34.93% 42.42% 30.23% 47.47% 100.00%
EY 13.81 10.39 12.92 10.64 14.92 9.51 4.51 110.44%
  QoQ % 32.92% -19.58% 21.43% -28.69% 56.89% 110.86% -
  Horiz. % 306.21% 230.38% 286.47% 235.92% 330.82% 210.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.95 0.65 0.63 0.58 0.58 0.72 6.36%
  QoQ % -16.84% 46.15% 3.17% 8.62% 0.00% -19.44% -
  Horiz. % 109.72% 131.94% 90.28% 87.50% 80.56% 80.56% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/02/19 22/11/18 24/08/18 25/05/18 23/02/18 29/11/17 30/08/17 -
Price 1.4500 1.4800 1.2700 1.0500 0.8300 0.9000 0.8300 -
P/RPS 0.92 1.02 0.83 0.72 0.56 0.68 0.67 23.47%
  QoQ % -9.80% 22.89% 15.28% 28.57% -17.65% 1.49% -
  Horiz. % 137.31% 152.24% 123.88% 107.46% 83.58% 101.49% 100.00%
P/EPS 8.08 9.43 9.83 10.44 6.43 11.27 17.86 -40.98%
  QoQ % -14.32% -4.07% -5.84% 62.36% -42.95% -36.90% -
  Horiz. % 45.24% 52.80% 55.04% 58.45% 36.00% 63.10% 100.00%
EY 12.38 10.60 10.17 9.58 15.55 8.87 5.60 69.46%
  QoQ % 16.79% 4.23% 6.16% -38.39% 75.31% 58.39% -
  Horiz. % 221.07% 189.29% 181.61% 171.07% 277.68% 158.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 0.93 0.82 0.70 0.56 0.62 0.58 31.94%
  QoQ % -5.38% 13.41% 17.14% 25.00% -9.68% 6.90% -
  Horiz. % 151.72% 160.34% 141.38% 120.69% 96.55% 106.90% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers