Highlights

[KOBAY] YoY Cumulative Quarter Result on 2016-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     106.26%    YoY -     -71.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 75,126 55,723 51,063 53,524 48,488 47,206 50,723 6.76%
  YoY % 34.82% 9.13% -4.60% 10.39% 2.72% -6.93% -
  Horiz. % 148.11% 109.86% 100.67% 105.52% 95.59% 93.07% 100.00%
PBT 9,252 3,094 6,560 4,204 4,951 2,021 4,346 13.41%
  YoY % 199.03% -52.84% 56.04% -15.09% 144.98% -53.50% -
  Horiz. % 212.89% 71.19% 150.94% 96.73% 113.92% 46.50% 100.00%
Tax -2,578 -1,604 -1,726 -1,256 -837 -850 -1,495 9.50%
  YoY % -60.72% 7.07% -37.42% -50.06% 1.53% 43.14% -
  Horiz. % 172.44% 107.29% 115.45% 84.01% 55.99% 56.86% 100.00%
NP 6,674 1,490 4,834 2,948 4,114 1,171 2,851 15.21%
  YoY % 347.92% -69.18% 63.98% -28.34% 251.32% -58.93% -
  Horiz. % 234.09% 52.26% 169.55% 103.40% 144.30% 41.07% 100.00%
NP to SH 6,583 1,417 4,921 2,993 3,979 -12 1,445 28.72%
  YoY % 364.57% -71.21% 64.42% -24.78% 33,258.34% -100.83% -
  Horiz. % 455.57% 98.06% 340.55% 207.13% 275.36% -0.83% 100.00%
Tax Rate 27.86 % 51.84 % 26.31 % 29.88 % 16.91 % 42.06 % 34.40 % -3.45%
  YoY % -46.26% 97.04% -11.95% 76.70% -59.80% 22.27% -
  Horiz. % 80.99% 150.70% 76.48% 86.86% 49.16% 122.27% 100.00%
Total Cost 68,452 54,233 46,229 50,576 44,374 46,035 47,872 6.14%
  YoY % 26.22% 17.31% -8.59% 13.98% -3.61% -3.84% -
  Horiz. % 142.99% 113.29% 96.57% 105.65% 92.69% 96.16% 100.00%
Net Worth 152,038 95,502 142,147 132,797 122,534 105,600 113,583 4.98%
  YoY % 59.20% -32.81% 7.04% 8.38% 16.04% -7.03% -
  Horiz. % 133.86% 84.08% 125.15% 116.92% 107.88% 92.97% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 152,038 95,502 142,147 132,797 122,534 105,600 113,583 4.98%
  YoY % 59.20% -32.81% 7.04% 8.38% 16.04% -7.03% -
  Horiz. % 133.86% 84.08% 125.15% 116.92% 107.88% 92.97% 100.00%
NOSH 102,039 68,216 67,689 67,409 67,326 60,000 67,209 7.20%
  YoY % 49.58% 0.78% 0.41% 0.12% 12.21% -10.73% -
  Horiz. % 151.82% 101.50% 100.71% 100.30% 100.17% 89.27% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.88 % 2.67 % 9.47 % 5.51 % 8.48 % 2.48 % 5.62 % 7.92%
  YoY % 232.58% -71.81% 71.87% -35.02% 241.94% -55.87% -
  Horiz. % 158.01% 47.51% 168.51% 98.04% 150.89% 44.13% 100.00%
ROE 4.33 % 1.48 % 3.46 % 2.25 % 3.25 % -0.01 % 1.27 % 22.66%
  YoY % 192.57% -57.23% 53.78% -30.77% 32,600.00% -100.79% -
  Horiz. % 340.94% 116.54% 272.44% 177.17% 255.91% -0.79% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 73.62 81.69 75.44 79.40 72.02 78.68 75.47 -0.41%
  YoY % -9.88% 8.28% -4.99% 10.25% -8.46% 4.25% -
  Horiz. % 97.55% 108.24% 99.96% 105.21% 95.43% 104.25% 100.00%
EPS 6.45 2.08 7.27 4.44 5.91 -0.02 2.15 20.07%
  YoY % 210.10% -71.39% 63.74% -24.87% 29,650.00% -100.93% -
  Horiz. % 300.00% 96.74% 338.14% 206.51% 274.88% -0.93% 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 1.4900 1.4000 2.1000 1.9700 1.8200 1.7600 1.6900 -2.08%
  YoY % 6.43% -33.33% 6.60% 8.24% 3.41% 4.14% -
  Horiz. % 88.17% 82.84% 124.26% 116.57% 107.69% 104.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,093
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 73.59 54.58 50.02 52.43 47.49 46.24 49.68 6.76%
  YoY % 34.83% 9.12% -4.60% 10.40% 2.70% -6.92% -
  Horiz. % 148.13% 109.86% 100.68% 105.54% 95.59% 93.08% 100.00%
EPS 6.45 1.39 4.82 2.93 3.90 -0.01 1.42 28.66%
  YoY % 364.03% -71.16% 64.51% -24.87% 39,100.00% -100.70% -
  Horiz. % 454.23% 97.89% 339.44% 206.34% 274.65% -0.70% 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 1.4892 0.9354 1.3923 1.3008 1.2002 1.0344 1.1126 4.97%
  YoY % 59.20% -32.82% 7.03% 8.38% 16.03% -7.03% -
  Horiz. % 133.85% 84.07% 125.14% 116.92% 107.87% 92.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8650 0.9500 2.1600 1.0300 0.7950 0.6800 0.7600 -
P/RPS 1.17 1.16 2.86 1.30 1.10 0.86 1.01 2.48%
  YoY % 0.86% -59.44% 120.00% 18.18% 27.91% -14.85% -
  Horiz. % 115.84% 114.85% 283.17% 128.71% 108.91% 85.15% 100.00%
P/EPS 13.41 45.73 29.71 23.20 13.45 -3,400.00 35.35 -14.91%
  YoY % -70.68% 53.92% 28.06% 72.49% 100.40% -9,718.11% -
  Horiz. % 37.93% 129.36% 84.05% 65.63% 38.05% -9,618.11% 100.00%
EY 7.46 2.19 3.37 4.31 7.43 -0.03 2.83 17.52%
  YoY % 240.64% -35.01% -21.81% -41.99% 24,866.67% -101.06% -
  Horiz. % 263.60% 77.39% 119.08% 152.30% 262.54% -1.06% 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 0.58 0.68 1.03 0.52 0.44 0.39 0.45 4.32%
  YoY % -14.71% -33.98% 98.08% 18.18% 12.82% -13.33% -
  Horiz. % 128.89% 151.11% 228.89% 115.56% 97.78% 86.67% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 17/02/17 25/02/16 27/02/15 21/02/14 22/02/13 28/02/12 -
Price 0.8300 0.9150 1.5600 0.9750 0.8000 0.6600 0.7500 -
P/RPS 1.13 1.12 2.07 1.23 1.11 0.84 0.99 2.23%
  YoY % 0.89% -45.89% 68.29% 10.81% 32.14% -15.15% -
  Horiz. % 114.14% 113.13% 209.09% 124.24% 112.12% 84.85% 100.00%
P/EPS 12.87 44.05 21.46 21.96 13.54 -3,300.00 34.88 -15.30%
  YoY % -70.78% 105.27% -2.28% 62.19% 100.41% -9,561.01% -
  Horiz. % 36.90% 126.29% 61.53% 62.96% 38.82% -9,461.01% 100.00%
EY 7.77 2.27 4.66 4.55 7.39 -0.03 2.87 18.04%
  YoY % 242.29% -51.29% 2.42% -38.43% 24,733.33% -101.05% -
  Horiz. % 270.73% 79.09% 162.37% 158.54% 257.49% -1.05% 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 0.56 0.65 0.74 0.49 0.44 0.38 0.44 4.10%
  YoY % -13.85% -12.16% 51.02% 11.36% 15.79% -13.64% -
  Horiz. % 127.27% 147.73% 168.18% 111.36% 100.00% 86.36% 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.
 


 

335  333  513  728 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.05-0.005 
 MRCB 0.775-0.02 
 LIONIND 0.80+0.025 
 SAPNRG 0.345-0.005 
 TIGER 0.055-0.01 
 HIBISCS 1.25-0.03 
 NGGB-WA 0.175+0.01 
 BARAKAH 0.09-0.015 
 HSI-C3X 0.54-0.06 
 MYEG 1.50-0.04 
Partners & Brokers