Highlights

[KOBAY] QoQ Cumulative 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 -     128.89%    YoY -     39.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 80,671 36,967 156,612 112,190 75,126 33,804 125,430 -25.43%
  QoQ % 118.22% -76.40% 39.60% 49.34% 122.24% -73.05% -
  Horiz. % 64.32% 29.47% 124.86% 89.44% 59.89% 26.95% 100.00%
PBT 12,277 5,588 18,859 11,413 9,252 3,370 7,627 37.23%
  QoQ % 119.70% -70.37% 65.24% 23.36% 174.54% -55.81% -
  Horiz. % 160.97% 73.27% 247.27% 149.64% 121.31% 44.19% 100.00%
Tax -3,035 -1,545 -5,466 -3,581 -2,578 -1,290 -2,765 6.39%
  QoQ % -96.44% 71.73% -52.64% -38.91% -99.84% 53.35% -
  Horiz. % 109.76% 55.88% 197.69% 129.51% 93.24% 46.65% 100.00%
NP 9,242 4,043 13,393 7,832 6,674 2,080 4,862 53.27%
  QoQ % 128.59% -69.81% 71.00% 17.35% 220.87% -57.22% -
  Horiz. % 190.09% 83.16% 275.46% 161.09% 137.27% 42.78% 100.00%
NP to SH 9,167 4,005 13,184 7,697 6,583 2,037 4,739 55.06%
  QoQ % 128.89% -69.62% 71.29% 16.92% 223.17% -57.02% -
  Horiz. % 193.44% 84.51% 278.20% 162.42% 138.91% 42.98% 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 71,429 32,924 143,219 104,358 68,452 31,724 120,568 -29.39%
  QoQ % 116.95% -77.01% 37.24% 52.45% 115.77% -73.69% -
  Horiz. % 59.24% 27.31% 118.79% 86.56% 56.77% 26.31% 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 5.47 % 2.47 % 8.33 % 5.03 % 4.33 % 1.38 % 3.25 % 41.36%
  QoQ % 121.46% -70.35% 65.61% 16.17% 213.77% -57.54% -
  Horiz. % 168.31% 76.00% 256.31% 154.77% 133.23% 42.46% 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 79.01 36.21 153.46 109.94 73.62 33.13 123.00 -25.49%
  QoQ % 118.20% -76.40% 39.59% 49.33% 122.22% -73.07% -
  Horiz. % 64.24% 29.44% 124.76% 89.38% 59.85% 26.93% 100.00%
EPS 8.98 3.92 12.92 7.54 6.45 2.00 4.65 54.89%
  QoQ % 129.08% -69.66% 71.35% 16.90% 222.50% -56.99% -
  Horiz. % 193.12% 84.30% 277.85% 162.15% 138.71% 43.01% 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 79.02 36.21 153.40 109.89 73.59 33.11 122.86 -25.43%
  QoQ % 118.23% -76.40% 39.59% 49.33% 122.26% -73.05% -
  Horiz. % 64.32% 29.47% 124.86% 89.44% 59.90% 26.95% 100.00%
EPS 8.98 3.92 12.91 7.54 6.45 2.00 4.64 55.11%
  QoQ % 129.08% -69.64% 71.22% 16.90% 222.50% -56.90% -
  Horiz. % 193.53% 84.48% 278.23% 162.50% 139.01% 43.10% 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 1.65 4.17 0.65 0.86 1.17 2.54 0.84 56.65%
  QoQ % -60.43% 541.54% -24.42% -26.50% -53.94% 202.38% -
  Horiz. % 196.43% 496.43% 77.38% 102.38% 139.29% 302.38% 100.00%
P/EPS 14.48 38.50 7.74 12.53 13.41 42.08 22.16 -24.64%
  QoQ % -62.39% 397.42% -38.23% -6.56% -68.13% 89.89% -
  Horiz. % 65.34% 173.74% 34.93% 56.54% 60.51% 189.89% 100.00%
EY 6.91 2.60 12.92 7.98 7.46 2.38 4.51 32.80%
  QoQ % 165.77% -79.88% 61.90% 6.97% 213.45% -47.23% -
  Horiz. % 153.22% 57.65% 286.47% 176.94% 165.41% 52.77% 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 1.84 4.09 0.83 0.96 1.13 2.72 0.67 95.75%
  QoQ % -55.01% 392.77% -13.54% -15.04% -58.46% 305.97% -
  Horiz. % 274.63% 610.45% 123.88% 143.28% 168.66% 405.97% 100.00%
P/EPS 16.15 37.73 9.83 13.92 12.87 45.08 17.86 -6.47%
  QoQ % -57.20% 283.83% -29.38% 8.16% -71.45% 152.41% -
  Horiz. % 90.43% 211.25% 55.04% 77.94% 72.06% 252.41% 100.00%
EY 6.19 2.65 10.17 7.18 7.77 2.22 5.60 6.89%
  QoQ % 133.58% -73.94% 41.64% -7.59% 250.00% -60.36% -
  Horiz. % 110.54% 47.32% 181.61% 128.21% 138.75% 39.64% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers