Highlights

[KOBAY] QoQ TTM 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 -     4.07%    YoY -     59.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 183,106 169,127 163,797 162,157 159,775 156,612 150,781 13.81%
  QoQ % 8.27% 3.25% 1.01% 1.49% 2.02% 3.87% -
  Horiz. % 121.44% 112.17% 108.63% 107.54% 105.96% 103.87% 100.00%
PBT 26,230 25,180 25,594 21,884 21,077 18,859 13,105 58.75%
  QoQ % 4.17% -1.62% 16.95% 3.83% 11.76% 43.91% -
  Horiz. % 200.15% 192.14% 195.30% 166.99% 160.83% 143.91% 100.00%
Tax -7,101 -6,384 -6,140 -5,923 -5,721 -5,466 -4,070 44.88%
  QoQ % -11.23% -3.97% -3.66% -3.53% -4.67% -34.30% -
  Horiz. % 174.47% 156.86% 150.86% 145.53% 140.57% 134.30% 100.00%
NP 19,129 18,796 19,454 15,961 15,356 13,393 9,035 64.81%
  QoQ % 1.77% -3.38% 21.88% 3.94% 14.66% 48.23% -
  Horiz. % 211.72% 208.04% 215.32% 176.66% 169.96% 148.23% 100.00%
NP to SH 18,973 18,657 19,272 15,768 15,152 13,184 8,870 65.94%
  QoQ % 1.69% -3.19% 22.22% 4.07% 14.93% 48.64% -
  Horiz. % 213.90% 210.34% 217.27% 177.77% 170.82% 148.64% 100.00%
Tax Rate 27.07 % 25.35 % 23.99 % 27.07 % 27.14 % 28.98 % 31.06 % -8.75%
  QoQ % 6.79% 5.67% -11.38% -0.26% -6.35% -6.70% -
  Horiz. % 87.15% 81.62% 77.24% 87.15% 87.38% 93.30% 100.00%
Total Cost 163,977 150,331 144,343 146,196 144,419 143,219 141,746 10.19%
  QoQ % 9.08% 4.15% -1.27% 1.23% 0.84% 1.04% -
  Horiz. % 115.68% 106.06% 101.83% 103.14% 101.89% 101.04% 100.00%
Net Worth 181,745 177,660 172,555 167,450 162,345 158,186 153,066 12.12%
  QoQ % 2.30% 2.96% 3.05% 3.14% 2.63% 3.35% -
  Horiz. % 118.74% 116.07% 112.73% 109.40% 106.06% 103.35% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 181,745 177,660 172,555 167,450 162,345 158,186 153,066 12.12%
  QoQ % 2.30% 2.96% 3.05% 3.14% 2.63% 3.35% -
  Horiz. % 118.74% 116.07% 112.73% 109.40% 106.06% 103.35% 100.00%
NOSH 102,104 102,104 102,104 102,104 102,104 102,056 102,044 0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.05% 0.01% -
  Horiz. % 100.06% 100.06% 100.06% 100.06% 100.06% 100.01% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.45 % 11.11 % 11.88 % 9.84 % 9.61 % 8.55 % 5.99 % 44.87%
  QoQ % -5.94% -6.48% 20.73% 2.39% 12.40% 42.74% -
  Horiz. % 174.46% 185.48% 198.33% 164.27% 160.43% 142.74% 100.00%
ROE 10.44 % 10.50 % 11.17 % 9.42 % 9.33 % 8.33 % 5.79 % 48.09%
  QoQ % -0.57% -6.00% 18.58% 0.96% 12.00% 43.87% -
  Horiz. % 180.31% 181.35% 192.92% 162.69% 161.14% 143.87% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 179.33 165.64 160.42 158.82 156.48 153.46 147.76 13.77%
  QoQ % 8.26% 3.25% 1.01% 1.50% 1.97% 3.86% -
  Horiz. % 121.37% 112.10% 108.57% 107.49% 105.90% 103.86% 100.00%
EPS 18.58 18.27 18.87 15.44 14.84 12.92 8.69 65.89%
  QoQ % 1.70% -3.18% 22.22% 4.04% 14.86% 48.68% -
  Horiz. % 213.81% 210.24% 217.15% 177.68% 170.77% 148.68% 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 1.7800 1.7400 1.6900 1.6400 1.5900 1.5500 1.5000 12.07%
  QoQ % 2.30% 2.96% 3.05% 3.14% 2.58% 3.33% -
  Horiz. % 118.67% 116.00% 112.67% 109.33% 106.00% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,091
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 179.36 165.66 160.44 158.84 156.50 153.40 147.69 13.81%
  QoQ % 8.27% 3.25% 1.01% 1.50% 2.02% 3.87% -
  Horiz. % 121.44% 112.17% 108.63% 107.55% 105.97% 103.87% 100.00%
EPS 18.58 18.27 18.88 15.44 14.84 12.91 8.69 65.89%
  QoQ % 1.70% -3.23% 22.28% 4.04% 14.95% 48.56% -
  Horiz. % 213.81% 210.24% 217.26% 177.68% 170.77% 148.56% 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 1.7802 1.7402 1.6902 1.6402 1.5902 1.5495 1.4993 12.12%
  QoQ % 2.30% 2.96% 3.05% 3.14% 2.63% 3.35% -
  Horiz. % 118.74% 116.07% 112.73% 109.40% 106.06% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.5500 1.5800 1.4000 1.3000 1.5100 1.0000 0.9450 -
P/RPS 0.86 0.95 0.87 0.82 0.96 0.65 0.64 21.75%
  QoQ % -9.47% 9.20% 6.10% -14.58% 47.69% 1.56% -
  Horiz. % 134.38% 148.44% 135.94% 128.12% 150.00% 101.56% 100.00%
P/EPS 8.34 8.65 7.42 8.42 10.18 7.74 10.87 -16.18%
  QoQ % -3.58% 16.58% -11.88% -17.29% 31.52% -28.79% -
  Horiz. % 76.72% 79.58% 68.26% 77.46% 93.65% 71.21% 100.00%
EY 11.99 11.56 13.48 11.88 9.83 12.92 9.20 19.29%
  QoQ % 3.72% -14.24% 13.47% 20.85% -23.92% 40.43% -
  Horiz. % 130.33% 125.65% 146.52% 129.13% 106.85% 140.43% 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 0.87 0.91 0.83 0.79 0.95 0.65 0.63 23.98%
  QoQ % -4.40% 9.64% 5.06% -16.84% 46.15% 3.17% -
  Horiz. % 138.10% 144.44% 131.75% 125.40% 150.79% 103.17% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 23/08/19 17/05/19 15/02/19 22/11/18 24/08/18 25/05/18 -
Price 1.5800 1.7300 1.4300 1.4500 1.4800 1.2700 1.0500 -
P/RPS 0.88 1.04 0.89 0.91 0.95 0.83 0.71 15.37%
  QoQ % -15.38% 16.85% -2.20% -4.21% 14.46% 16.90% -
  Horiz. % 123.94% 146.48% 125.35% 128.17% 133.80% 116.90% 100.00%
P/EPS 8.50 9.47 7.58 9.39 9.97 9.83 12.08 -20.87%
  QoQ % -10.24% 24.93% -19.28% -5.82% 1.42% -18.63% -
  Horiz. % 70.36% 78.39% 62.75% 77.73% 82.53% 81.37% 100.00%
EY 11.76 10.56 13.20 10.65 10.03 10.17 8.28 26.33%
  QoQ % 11.36% -20.00% 23.94% 6.18% -1.38% 22.83% -
  Horiz. % 142.03% 127.54% 159.42% 128.62% 121.14% 122.83% 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 0.89 0.99 0.85 0.88 0.93 0.82 0.70 17.34%
  QoQ % -10.10% 16.47% -3.41% -5.38% 13.41% 17.14% -
  Horiz. % 127.14% 141.43% 121.43% 125.71% 132.86% 117.14% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 
Partners & Brokers