Highlights

[KOBAY] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 201,770 161,342 150,252 111,446 102,126 107,048 96,976 12.98%
  YoY % 25.06% 7.38% 34.82% 9.13% -4.60% 10.39% -
  Horiz. % 208.06% 166.37% 154.94% 114.92% 105.31% 110.39% 100.00%
PBT 32,994 24,554 18,504 6,188 13,120 8,408 9,902 22.20%
  YoY % 34.37% 32.70% 199.03% -52.84% 56.04% -15.09% -
  Horiz. % 333.21% 247.97% 186.87% 62.49% 132.50% 84.91% 100.00%
Tax -10,230 -6,070 -5,156 -3,208 -3,452 -2,512 -1,674 35.19%
  YoY % -68.53% -17.73% -60.72% 7.07% -37.42% -50.06% -
  Horiz. % 611.11% 362.60% 308.00% 191.64% 206.21% 150.06% 100.00%
NP 22,764 18,484 13,348 2,980 9,668 5,896 8,228 18.47%
  YoY % 23.16% 38.48% 347.92% -69.18% 63.98% -28.34% -
  Horiz. % 276.67% 224.65% 162.23% 36.22% 117.50% 71.66% 100.00%
NP to SH 22,504 18,334 13,166 2,834 9,842 5,986 7,958 18.91%
  YoY % 22.74% 39.25% 364.57% -71.21% 64.42% -24.78% -
  Horiz. % 282.78% 230.38% 165.44% 35.61% 123.67% 75.22% 100.00%
Tax Rate 31.01 % 24.72 % 27.86 % 51.84 % 26.31 % 29.88 % 16.91 % 10.63%
  YoY % 25.44% -11.27% -46.26% 97.04% -11.95% 76.70% -
  Horiz. % 183.38% 146.19% 164.75% 306.56% 155.59% 176.70% 100.00%
Total Cost 179,006 142,858 136,904 108,466 92,458 101,152 88,748 12.40%
  YoY % 25.30% 4.35% 26.22% 17.31% -8.59% 13.98% -
  Horiz. % 201.70% 160.97% 154.26% 122.22% 104.18% 113.98% 100.00%
Net Worth 188,894 167,450 152,038 95,502 142,147 132,797 122,534 7.48%
  YoY % 12.81% 10.14% 59.20% -32.81% 7.04% 8.38% -
  Horiz. % 154.16% 136.66% 124.08% 77.94% 116.01% 108.38% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 188,894 167,450 152,038 95,502 142,147 132,797 122,534 7.48%
  YoY % 12.81% 10.14% 59.20% -32.81% 7.04% 8.38% -
  Horiz. % 154.16% 136.66% 124.08% 77.94% 116.01% 108.38% 100.00%
NOSH 102,105 102,104 102,039 68,216 67,689 67,409 67,326 7.18%
  YoY % 0.00% 0.06% 49.58% 0.78% 0.41% 0.12% -
  Horiz. % 151.66% 151.65% 151.56% 101.32% 100.54% 100.12% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.28 % 11.46 % 8.88 % 2.67 % 9.47 % 5.51 % 8.48 % 4.87%
  YoY % -1.57% 29.05% 232.58% -71.81% 71.87% -35.02% -
  Horiz. % 133.02% 135.14% 104.72% 31.49% 111.67% 64.98% 100.00%
ROE 11.91 % 10.95 % 8.66 % 2.97 % 6.92 % 4.51 % 6.49 % 10.64%
  YoY % 8.77% 26.44% 191.58% -57.08% 53.44% -30.51% -
  Horiz. % 183.51% 168.72% 133.44% 45.76% 106.63% 69.49% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 197.61 158.02 147.25 163.37 150.88 158.80 144.04 5.41%
  YoY % 25.05% 7.31% -9.87% 8.28% -4.99% 10.25% -
  Horiz. % 137.19% 109.71% 102.23% 113.42% 104.75% 110.25% 100.00%
EPS 22.04 17.96 12.90 4.16 14.54 8.88 11.82 10.94%
  YoY % 22.72% 39.22% 210.10% -71.39% 63.74% -24.87% -
  Horiz. % 186.46% 151.95% 109.14% 35.19% 123.01% 75.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8500 1.6400 1.4900 1.4000 2.1000 1.9700 1.8200 0.27%
  YoY % 12.80% 10.07% 6.43% -33.33% 6.60% 8.24% -
  Horiz. % 101.65% 90.11% 81.87% 76.92% 115.38% 108.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,091
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 197.64 158.04 147.17 109.16 100.03 104.86 94.99 12.98%
  YoY % 25.06% 7.39% 34.82% 9.13% -4.61% 10.39% -
  Horiz. % 208.06% 166.38% 154.93% 114.92% 105.31% 110.39% 100.00%
EPS 22.04 17.96 12.90 2.78 9.64 5.86 7.79 18.92%
  YoY % 22.72% 39.22% 364.03% -71.16% 64.51% -24.78% -
  Horiz. % 282.93% 230.55% 165.60% 35.69% 123.75% 75.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8503 1.6402 1.4892 0.9355 1.3924 1.3008 1.2002 7.48%
  YoY % 12.81% 10.14% 59.19% -32.81% 7.04% 8.38% -
  Horiz. % 154.17% 136.66% 124.08% 77.95% 116.01% 108.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.8000 1.3000 0.8650 0.9500 2.1600 1.0300 0.7950 -
P/RPS 0.91 0.82 0.59 0.58 1.43 0.65 0.55 8.75%
  YoY % 10.98% 38.98% 1.72% -59.44% 120.00% 18.18% -
  Horiz. % 165.45% 149.09% 107.27% 105.45% 260.00% 118.18% 100.00%
P/EPS 8.17 7.24 6.70 22.87 14.86 11.60 6.73 3.28%
  YoY % 12.85% 8.06% -70.70% 53.90% 28.10% 72.36% -
  Horiz. % 121.40% 107.58% 99.55% 339.82% 220.80% 172.36% 100.00%
EY 12.24 13.81 14.92 4.37 6.73 8.62 14.87 -3.19%
  YoY % -11.37% -7.44% 241.42% -35.07% -21.93% -42.03% -
  Horiz. % 82.31% 92.87% 100.34% 29.39% 45.26% 57.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 0.79 0.58 0.68 1.03 0.52 0.44 14.08%
  YoY % 22.78% 36.21% -14.71% -33.98% 98.08% 18.18% -
  Horiz. % 220.45% 179.55% 131.82% 154.55% 234.09% 118.18% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 15/02/19 23/02/18 17/02/17 25/02/16 27/02/15 21/02/14 -
Price 1.8600 1.4500 0.8300 0.9150 1.5600 0.9750 0.8000 -
P/RPS 0.94 0.92 0.56 0.56 1.03 0.61 0.56 9.01%
  YoY % 2.17% 64.29% 0.00% -45.63% 68.85% 8.93% -
  Horiz. % 167.86% 164.29% 100.00% 100.00% 183.93% 108.93% 100.00%
P/EPS 8.44 8.08 6.43 22.02 10.73 10.98 6.77 3.74%
  YoY % 4.46% 25.66% -70.80% 105.22% -2.28% 62.19% -
  Horiz. % 124.67% 119.35% 94.98% 325.26% 158.49% 162.19% 100.00%
EY 11.85 12.38 15.55 4.54 9.32 9.11 14.77 -3.60%
  YoY % -4.28% -20.39% 242.51% -51.29% 2.31% -38.32% -
  Horiz. % 80.23% 83.82% 105.28% 30.74% 63.10% 61.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.01 0.88 0.56 0.65 0.74 0.49 0.44 14.85%
  YoY % 14.77% 57.14% -13.85% -12.16% 51.02% 11.36% -
  Horiz. % 229.55% 200.00% 127.27% 147.73% 168.18% 111.36% 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