Highlights

[KOBAY] YoY Cumulative 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 -     128.89%    YoY -     39.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 80,671 75,126 55,723 51,063 53,524 48,488 47,206 9.34%
  YoY % 7.38% 34.82% 9.13% -4.60% 10.39% 2.72% -
  Horiz. % 170.89% 159.15% 118.04% 108.17% 113.38% 102.72% 100.00%
PBT 12,277 9,252 3,094 6,560 4,204 4,951 2,021 35.06%
  YoY % 32.70% 199.03% -52.84% 56.04% -15.09% 144.98% -
  Horiz. % 607.47% 457.79% 153.09% 324.59% 208.02% 244.98% 100.00%
Tax -3,035 -2,578 -1,604 -1,726 -1,256 -837 -850 23.62%
  YoY % -17.73% -60.72% 7.07% -37.42% -50.06% 1.53% -
  Horiz. % 357.06% 303.29% 188.71% 203.06% 147.76% 98.47% 100.00%
NP 9,242 6,674 1,490 4,834 2,948 4,114 1,171 41.08%
  YoY % 38.48% 347.92% -69.18% 63.98% -28.34% 251.32% -
  Horiz. % 789.24% 569.94% 127.24% 412.81% 251.75% 351.32% 100.00%
NP to SH 9,167 6,583 1,417 4,921 2,993 3,979 -12 -
  YoY % 39.25% 364.57% -71.21% 64.42% -24.78% 33,258.34% -
  Horiz. % -76,391.67% -54,858.33% -11,808.33% -41,008.34% -24,941.67% -33,158.34% 100.00%
Tax Rate 24.72 % 27.86 % 51.84 % 26.31 % 29.88 % 16.91 % 42.06 % -8.47%
  YoY % -11.27% -46.26% 97.04% -11.95% 76.70% -59.80% -
  Horiz. % 58.77% 66.24% 123.25% 62.55% 71.04% 40.20% 100.00%
Total Cost 71,429 68,452 54,233 46,229 50,576 44,374 46,035 7.59%
  YoY % 4.35% 26.22% 17.31% -8.59% 13.98% -3.61% -
  Horiz. % 155.16% 148.70% 117.81% 100.42% 109.86% 96.39% 100.00%
Net Worth 167,450 152,038 95,502 142,147 132,797 122,534 105,600 7.98%
  YoY % 10.14% 59.20% -32.81% 7.04% 8.38% 16.04% -
  Horiz. % 158.57% 143.98% 90.44% 134.61% 125.76% 116.04% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 167,450 152,038 95,502 142,147 132,797 122,534 105,600 7.98%
  YoY % 10.14% 59.20% -32.81% 7.04% 8.38% 16.04% -
  Horiz. % 158.57% 143.98% 90.44% 134.61% 125.76% 116.04% 100.00%
NOSH 102,104 102,039 68,216 67,689 67,409 67,326 60,000 9.26%
  YoY % 0.06% 49.58% 0.78% 0.41% 0.12% 12.21% -
  Horiz. % 170.17% 170.07% 113.69% 112.82% 112.35% 112.21% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.46 % 8.88 % 2.67 % 9.47 % 5.51 % 8.48 % 2.48 % 29.04%
  YoY % 29.05% 232.58% -71.81% 71.87% -35.02% 241.94% -
  Horiz. % 462.10% 358.06% 107.66% 381.85% 222.18% 341.94% 100.00%
ROE 5.47 % 4.33 % 1.48 % 3.46 % 2.25 % 3.25 % -0.01 % -
  YoY % 26.33% 192.57% -57.23% 53.78% -30.77% 32,600.00% -
  Horiz. % -54,700.00% -43,300.00% -14,800.00% -34,600.00% -22,500.00% -32,500.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 79.01 73.62 81.69 75.44 79.40 72.02 78.68 0.07%
  YoY % 7.32% -9.88% 8.28% -4.99% 10.25% -8.46% -
  Horiz. % 100.42% 93.57% 103.83% 95.88% 100.92% 91.54% 100.00%
EPS 8.98 6.45 2.08 7.27 4.44 5.91 -0.02 -
  YoY % 39.22% 210.10% -71.39% 63.74% -24.87% 29,650.00% -
  Horiz. % -44,900.00% -32,250.00% -10,400.00% -36,350.00% -22,200.00% -29,550.00% 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 1.6400 1.4900 1.4000 2.1000 1.9700 1.8200 1.7600 -1.17%
  YoY % 10.07% 6.43% -33.33% 6.60% 8.24% 3.41% -
  Horiz. % 93.18% 84.66% 79.55% 119.32% 111.93% 103.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,015
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 79.02 73.59 54.58 50.02 52.43 47.49 46.24 9.34%
  YoY % 7.38% 34.83% 9.12% -4.60% 10.40% 2.70% -
  Horiz. % 170.89% 159.15% 118.04% 108.17% 113.39% 102.70% 100.00%
EPS 8.98 6.45 1.39 4.82 2.93 3.90 -0.01 -
  YoY % 39.22% 364.03% -71.16% 64.51% -24.87% 39,100.00% -
  Horiz. % -89,800.00% -64,500.00% -13,900.00% -48,200.00% -29,300.00% -39,000.00% 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 1.6402 1.4892 0.9354 1.3923 1.3008 1.2002 1.0344 7.98%
  YoY % 10.14% 59.20% -32.82% 7.03% 8.38% 16.03% -
  Horiz. % 158.57% 143.97% 90.43% 134.60% 125.75% 116.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.3000 0.8650 0.9500 2.1600 1.0300 0.7950 0.6800 -
P/RPS 1.65 1.17 1.16 2.86 1.30 1.10 0.86 11.47%
  YoY % 41.03% 0.86% -59.44% 120.00% 18.18% 27.91% -
  Horiz. % 191.86% 136.05% 134.88% 332.56% 151.16% 127.91% 100.00%
P/EPS 14.48 13.41 45.73 29.71 23.20 13.45 -3,400.00 -
  YoY % 7.98% -70.68% 53.92% 28.06% 72.49% 100.40% -
  Horiz. % -0.43% -0.39% -1.34% -0.87% -0.68% -0.40% 100.00%
EY 6.91 7.46 2.19 3.37 4.31 7.43 -0.03 -
  YoY % -7.37% 240.64% -35.01% -21.81% -41.99% 24,866.67% -
  Horiz. % -23,033.33% -24,866.67% -7,300.00% -11,233.33% -14,366.67% -24,766.67% 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 0.79 0.58 0.68 1.03 0.52 0.44 0.39 12.48%
  YoY % 36.21% -14.71% -33.98% 98.08% 18.18% 12.82% -
  Horiz. % 202.56% 148.72% 174.36% 264.10% 133.33% 112.82% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/02/19 23/02/18 17/02/17 25/02/16 27/02/15 21/02/14 22/02/13 -
Price 1.4500 0.8300 0.9150 1.5600 0.9750 0.8000 0.6600 -
P/RPS 1.84 1.13 1.12 2.07 1.23 1.11 0.84 13.95%
  YoY % 62.83% 0.89% -45.89% 68.29% 10.81% 32.14% -
  Horiz. % 219.05% 134.52% 133.33% 246.43% 146.43% 132.14% 100.00%
P/EPS 16.15 12.87 44.05 21.46 21.96 13.54 -3,300.00 -
  YoY % 25.49% -70.78% 105.27% -2.28% 62.19% 100.41% -
  Horiz. % -0.49% -0.39% -1.33% -0.65% -0.67% -0.41% 100.00%
EY 6.19 7.77 2.27 4.66 4.55 7.39 -0.03 -
  YoY % -20.33% 242.29% -51.29% 2.42% -38.43% 24,733.33% -
  Horiz. % -20,633.33% -25,900.00% -7,566.67% -15,533.33% -15,166.67% -24,633.33% 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 0.88 0.56 0.65 0.74 0.49 0.44 0.38 15.02%
  YoY % 57.14% -13.85% -12.16% 51.02% 11.36% 15.79% -
  Horiz. % 231.58% 147.37% 171.05% 194.74% 128.95% 115.79% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers