Highlights

[KOBAY] QoQ TTM Result on 2010-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     58.89%    YoY -     936.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 104,663 111,544 111,253 108,934 97,487 80,798 70,421 30.20%
  QoQ % -6.17% 0.26% 2.13% 11.74% 20.66% 14.74% -
  Horiz. % 148.62% 158.40% 157.98% 154.69% 138.43% 114.74% 100.00%
PBT 10,087 12,474 15,762 11,577 9,372 5,644 3,246 112.80%
  QoQ % -19.14% -20.86% 36.15% 23.53% 66.05% 73.88% -
  Horiz. % 310.75% 384.29% 485.58% 356.65% 288.72% 173.88% 100.00%
Tax -2,744 -2,692 -2,447 -2,752 -2,266 -1,537 -804 126.51%
  QoQ % -1.93% -10.01% 11.08% -21.45% -47.43% -91.17% -
  Horiz. % 341.29% 334.83% 304.35% 342.29% 281.84% 191.17% 100.00%
NP 7,343 9,782 13,315 8,825 7,106 4,107 2,442 108.19%
  QoQ % -24.93% -26.53% 50.88% 24.19% 73.02% 68.18% -
  Horiz. % 300.70% 400.57% 545.25% 361.38% 290.99% 168.18% 100.00%
NP to SH 5,211 6,546 9,434 5,377 3,384 1,613 1,058 189.20%
  QoQ % -20.39% -30.61% 75.45% 58.89% 109.80% 52.46% -
  Horiz. % 492.53% 618.71% 891.68% 508.22% 319.85% 152.46% 100.00%
Tax Rate 27.20 % 21.58 % 15.52 % 23.77 % 24.18 % 27.23 % 24.77 % 6.43%
  QoQ % 26.04% 39.05% -34.71% -1.70% -11.20% 9.93% -
  Horiz. % 109.81% 87.12% 62.66% 95.96% 97.62% 109.93% 100.00%
Total Cost 97,320 101,762 97,938 100,109 90,381 76,691 67,979 27.00%
  QoQ % -4.37% 3.90% -2.17% 10.76% 17.85% 12.82% -
  Horiz. % 143.16% 149.70% 144.07% 147.26% 132.95% 112.82% 100.00%
Net Worth 112,842 111,926 113,174 110,423 107,607 105,618 104,836 5.02%
  QoQ % 0.82% -1.10% 2.49% 2.62% 1.88% 0.75% -
  Horiz. % 107.64% 106.76% 107.95% 105.33% 102.64% 100.75% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,348 1,348 1,009 1,009 1,009 1,009 1,348 0.01%
  QoQ % 0.00% 33.64% 0.00% 0.00% 0.00% -25.16% -
  Horiz. % 100.01% 100.01% 74.84% 74.84% 74.84% 74.84% 100.00%
Div Payout % 25.88 % 20.60 % 10.70 % 18.77 % 29.82 % 62.56 % 127.45 % -65.42%
  QoQ % 25.63% 92.52% -42.99% -37.06% -52.33% -50.91% -
  Horiz. % 20.31% 16.16% 8.40% 14.73% 23.40% 49.09% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 112,842 111,926 113,174 110,423 107,607 105,618 104,836 5.02%
  QoQ % 0.82% -1.10% 2.49% 2.62% 1.88% 0.75% -
  Horiz. % 107.64% 106.76% 107.95% 105.33% 102.64% 100.75% 100.00%
NOSH 67,570 67,425 67,365 67,331 67,254 67,272 67,636 -0.07%
  QoQ % 0.21% 0.09% 0.05% 0.11% -0.03% -0.54% -
  Horiz. % 99.90% 99.69% 99.60% 99.55% 99.44% 99.46% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.02 % 8.77 % 11.97 % 8.10 % 7.29 % 5.08 % 3.47 % 59.89%
  QoQ % -19.95% -26.73% 47.78% 11.11% 43.50% 46.40% -
  Horiz. % 202.31% 252.74% 344.96% 233.43% 210.09% 146.40% 100.00%
ROE 4.62 % 5.85 % 8.34 % 4.87 % 3.14 % 1.53 % 1.01 % 175.30%
  QoQ % -21.03% -29.86% 71.25% 55.10% 105.23% 51.49% -
  Horiz. % 457.43% 579.21% 825.74% 482.18% 310.89% 151.49% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 154.90 165.43 165.15 161.79 144.95 120.11 104.12 30.29%
  QoQ % -6.37% 0.17% 2.08% 11.62% 20.68% 15.36% -
  Horiz. % 148.77% 158.88% 158.62% 155.39% 139.21% 115.36% 100.00%
EPS 7.71 9.71 14.00 7.99 5.03 2.40 1.56 189.87%
  QoQ % -20.60% -30.64% 75.22% 58.85% 109.58% 53.85% -
  Horiz. % 494.23% 622.44% 897.44% 512.18% 322.44% 153.85% 100.00%
DPS 2.00 2.00 1.50 1.50 1.50 1.50 2.00 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 100.00% 100.00% 75.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.6700 1.6600 1.6800 1.6400 1.6000 1.5700 1.5500 5.09%
  QoQ % 0.60% -1.19% 2.44% 2.50% 1.91% 1.29% -
  Horiz. % 107.74% 107.10% 108.39% 105.81% 103.23% 101.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 102.51 109.25 108.96 106.69 95.48 79.13 68.97 30.21%
  QoQ % -6.17% 0.27% 2.13% 11.74% 20.66% 14.73% -
  Horiz. % 148.63% 158.40% 157.98% 154.69% 138.44% 114.73% 100.00%
EPS 5.10 6.41 9.24 5.27 3.31 1.58 1.04 188.36%
  QoQ % -20.44% -30.63% 75.33% 59.21% 109.49% 51.92% -
  Horiz. % 490.38% 616.35% 888.46% 506.73% 318.27% 151.92% 100.00%
DPS 1.32 1.32 0.99 0.99 0.99 0.99 1.32 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 100.00% 100.00% 75.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.1052 1.0962 1.1084 1.0815 1.0539 1.0344 1.0268 5.02%
  QoQ % 0.82% -1.10% 2.49% 2.62% 1.89% 0.74% -
  Horiz. % 107.64% 106.76% 107.95% 105.33% 102.64% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.7400 0.7700 0.8000 0.7200 0.6700 0.6100 0.7500 -
P/RPS 0.48 0.47 0.48 0.45 0.46 0.51 0.72 -23.67%
  QoQ % 2.13% -2.08% 6.67% -2.17% -9.80% -29.17% -
  Horiz. % 66.67% 65.28% 66.67% 62.50% 63.89% 70.83% 100.00%
P/EPS 9.60 7.93 5.71 9.02 13.32 25.44 47.95 -65.74%
  QoQ % 21.06% 38.88% -36.70% -32.28% -47.64% -46.94% -
  Horiz. % 20.02% 16.54% 11.91% 18.81% 27.78% 53.06% 100.00%
EY 10.42 12.61 17.51 11.09 7.51 3.93 2.09 191.56%
  QoQ % -17.37% -27.98% 57.89% 47.67% 91.09% 88.04% -
  Horiz. % 498.56% 603.35% 837.80% 530.62% 359.33% 188.04% 100.00%
DY 2.70 2.60 1.87 2.08 2.24 2.46 2.67 0.75%
  QoQ % 3.85% 39.04% -10.10% -7.14% -8.94% -7.87% -
  Horiz. % 101.12% 97.38% 70.04% 77.90% 83.90% 92.13% 100.00%
P/NAPS 0.44 0.46 0.48 0.44 0.42 0.39 0.48 -5.63%
  QoQ % -4.35% -4.17% 9.09% 4.76% 7.69% -18.75% -
  Horiz. % 91.67% 95.83% 100.00% 91.67% 87.50% 81.25% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 26/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.8000 0.7400 0.7600 0.7500 0.6800 0.6300 0.6300 -
P/RPS 0.52 0.45 0.46 0.46 0.47 0.52 0.61 -10.09%
  QoQ % 15.56% -2.17% 0.00% -2.13% -9.62% -14.75% -
  Horiz. % 85.25% 73.77% 75.41% 75.41% 77.05% 85.25% 100.00%
P/EPS 10.37 7.62 5.43 9.39 13.51 26.28 40.27 -59.49%
  QoQ % 36.09% 40.33% -42.17% -30.50% -48.59% -34.74% -
  Horiz. % 25.75% 18.92% 13.48% 23.32% 33.55% 65.26% 100.00%
EY 9.64 13.12 18.43 10.65 7.40 3.81 2.48 147.02%
  QoQ % -26.52% -28.81% 73.05% 43.92% 94.23% 53.63% -
  Horiz. % 388.71% 529.03% 743.15% 429.44% 298.39% 153.63% 100.00%
DY 2.50 2.70 1.97 2.00 2.21 2.38 3.17 -14.63%
  QoQ % -7.41% 37.06% -1.50% -9.50% -7.14% -24.92% -
  Horiz. % 78.86% 85.17% 62.15% 63.09% 69.72% 75.08% 100.00%
P/NAPS 0.48 0.45 0.45 0.46 0.43 0.40 0.41 11.07%
  QoQ % 6.67% 0.00% -2.17% 6.98% 7.50% -2.44% -
  Horiz. % 117.07% 109.76% 109.76% 112.20% 104.88% 97.56% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers