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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 162,157 159,775 156,612 150,781 144,833 131,870 125,430 18.62%
  QoQ % 1.49% 2.02% 3.87% 4.11% 9.83% 5.13% -
  Horiz. % 129.28% 127.38% 124.86% 120.21% 115.47% 105.13% 100.00%
PBT 21,884 21,077 18,859 13,105 13,785 9,655 7,627 101.53%
  QoQ % 3.83% 11.76% 43.91% -4.93% 42.78% 26.59% -
  Horiz. % 286.93% 276.35% 247.27% 171.82% 180.74% 126.59% 100.00%
Tax -5,923 -5,721 -5,466 -4,070 -3,740 -3,446 -2,766 65.90%
  QoQ % -3.53% -4.67% -34.30% -8.82% -8.53% -24.58% -
  Horiz. % 214.14% 206.83% 197.61% 147.14% 135.21% 124.58% 100.00%
NP 15,961 15,356 13,393 9,035 10,045 6,209 4,861 120.44%
  QoQ % 3.94% 14.66% 48.23% -10.05% 61.78% 27.73% -
  Horiz. % 328.35% 315.90% 275.52% 185.87% 206.64% 127.73% 100.00%
NP to SH 15,768 15,152 13,184 8,870 9,904 6,088 4,738 122.42%
  QoQ % 4.07% 14.93% 48.64% -10.44% 62.68% 28.49% -
  Horiz. % 332.80% 319.80% 278.26% 187.21% 209.03% 128.49% 100.00%
Tax Rate 27.07 % 27.14 % 28.98 % 31.06 % 27.13 % 35.69 % 36.27 % -17.68%
  QoQ % -0.26% -6.35% -6.70% 14.49% -23.98% -1.60% -
  Horiz. % 74.63% 74.83% 79.90% 85.64% 74.80% 98.40% 100.00%
Total Cost 146,196 144,419 143,219 141,746 134,788 125,661 120,569 13.67%
  QoQ % 1.23% 0.84% 1.04% 5.16% 7.26% 4.22% -
  Horiz. % 121.26% 119.78% 118.79% 117.56% 111.79% 104.22% 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 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
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 9.84 % 9.61 % 8.55 % 5.99 % 6.94 % 4.71 % 3.88 % 85.65%
  QoQ % 2.39% 12.40% 42.74% -13.69% 47.35% 21.39% -
  Horiz. % 253.61% 247.68% 220.36% 154.38% 178.87% 121.39% 100.00%
ROE 9.42 % 9.33 % 8.33 % 5.79 % 6.51 % 4.11 % 3.25 % 102.89%
  QoQ % 0.96% 12.00% 43.87% -11.06% 58.39% 26.46% -
  Horiz. % 289.85% 287.08% 256.31% 178.15% 200.31% 126.46% 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 158.82 156.48 153.46 147.76 141.94 129.23 123.00 18.52%
  QoQ % 1.50% 1.97% 3.86% 4.10% 9.84% 5.07% -
  Horiz. % 129.12% 127.22% 124.76% 120.13% 115.40% 105.07% 100.00%
EPS 15.44 14.84 12.92 8.69 9.71 5.97 4.65 122.08%
  QoQ % 4.04% 14.86% 48.68% -10.50% 62.65% 28.39% -
  Horiz. % 332.04% 319.14% 277.85% 186.88% 208.82% 128.39% 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 158.83 156.50 153.40 147.69 141.86 129.17 122.86 18.62%
  QoQ % 1.49% 2.02% 3.87% 4.11% 9.82% 5.14% -
  Horiz. % 129.28% 127.38% 124.86% 120.21% 115.46% 105.14% 100.00%
EPS 15.44 14.84 12.91 8.69 9.70 5.96 4.64 122.40%
  QoQ % 4.04% 14.95% 48.56% -10.41% 62.75% 28.45% -
  Horiz. % 332.76% 319.83% 278.23% 187.28% 209.05% 128.45% 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 0.96 0.65 0.64 0.61 0.65 0.84 -1.59%
  QoQ % -14.58% 47.69% 1.56% 4.92% -6.15% -22.62% -
  Horiz. % 97.62% 114.29% 77.38% 76.19% 72.62% 77.38% 100.00%
P/EPS 8.42 10.18 7.74 10.87 8.91 14.08 22.17 -47.46%
  QoQ % -17.29% 31.52% -28.79% 22.00% -36.72% -36.49% -
  Horiz. % 37.98% 45.92% 34.91% 49.03% 40.19% 63.51% 100.00%
EY 11.88 9.83 12.92 9.20 11.22 7.10 4.51 90.40%
  QoQ % 20.85% -23.92% 40.43% -18.00% 58.03% 57.43% -
  Horiz. % 263.41% 217.96% 286.47% 203.99% 248.78% 157.43% 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 0.79 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 0.91 0.95 0.83 0.71 0.58 0.70 0.67 22.58%
  QoQ % -4.21% 14.46% 16.90% 22.41% -17.14% 4.48% -
  Horiz. % 135.82% 141.79% 123.88% 105.97% 86.57% 104.48% 100.00%
P/EPS 9.39 9.97 9.83 12.08 8.55 15.08 17.86 -34.78%
  QoQ % -5.82% 1.42% -18.63% 41.29% -43.30% -15.57% -
  Horiz. % 52.58% 55.82% 55.04% 67.64% 47.87% 84.43% 100.00%
EY 10.65 10.03 10.17 8.28 11.69 6.63 5.60 53.32%
  QoQ % 6.18% -1.38% 22.83% -29.17% 76.32% 18.39% -
  Horiz. % 190.18% 179.11% 181.61% 147.86% 208.75% 118.39% 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.
 


 

363  232  564  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.165+0.05 
 IWCITY 0.955+0.095 
 EKOVEST 0.65+0.06 
 SAPNRG 0.32+0.005 
 COMPUGT 0.0250.00 
 KNM 0.155-0.01 
 SEACERA 0.325-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.485+0.015 
Partners & Brokers