Highlights

[KOBAY] YoY Quarter Result on 2020-06-30 [#4]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -3.35%    YoY -     27.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 48,550 49,752 44,422 38,591 30,655 27,667 25,467 11.34%
  YoY % -2.42% 12.00% 15.11% 25.89% 10.80% 8.64% -
  Horiz. % 190.64% 195.36% 174.43% 151.53% 120.37% 108.64% 100.00%
PBT 8,458 7,032 7,446 1,692 3,559 5,545 848 46.67%
  YoY % 20.28% -5.56% 340.07% -52.46% -35.82% 553.89% -
  Horiz. % 997.41% 829.25% 878.07% 199.53% 419.69% 653.89% 100.00%
Tax -2,215 -2,129 -1,885 -489 -907 -776 262 -
  YoY % -4.04% -12.94% -285.48% 46.09% -16.88% -396.18% -
  Horiz. % -845.42% -812.60% -719.47% -186.64% -346.18% -296.18% 100.00%
NP 6,243 4,903 5,561 1,203 2,652 4,769 1,110 33.32%
  YoY % 27.33% -11.83% 362.26% -54.64% -44.39% 329.64% -
  Horiz. % 562.43% 441.71% 500.99% 108.38% 238.92% 429.64% 100.00%
NP to SH 6,231 4,872 5,487 1,173 2,142 4,560 1,133 32.82%
  YoY % 27.89% -11.21% 367.77% -45.24% -53.03% 302.47% -
  Horiz. % 549.96% 430.01% 484.29% 103.53% 189.06% 402.47% 100.00%
Tax Rate 26.19 % 30.28 % 25.32 % 28.90 % 25.48 % 13.99 % -30.90 % -
  YoY % -13.51% 19.59% -12.39% 13.42% 82.13% 145.28% -
  Horiz. % -84.76% -97.99% -81.94% -93.53% -82.46% -45.28% 100.00%
Total Cost 42,307 44,849 38,861 37,388 28,003 22,898 24,357 9.63%
  YoY % -5.67% 15.41% 3.94% 33.51% 22.29% -5.99% -
  Horiz. % 173.70% 184.13% 159.55% 153.50% 114.97% 94.01% 100.00%
Net Worth 198,081 177,660 158,186 145,829 140,347 136,765 67,238 19.71%
  YoY % 11.49% 12.31% 8.47% 3.91% 2.62% 103.41% -
  Horiz. % 294.60% 264.23% 235.26% 216.89% 208.73% 203.41% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 2,021 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 44.32 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 198,081 177,660 158,186 145,829 140,347 136,765 67,238 19.71%
  YoY % 11.49% 12.31% 8.47% 3.91% 2.62% 103.41% -
  Horiz. % 294.60% 264.23% 235.26% 216.89% 208.73% 203.41% 100.00%
NOSH 102,104 102,104 102,056 101,979 67,800 67,372 67,238 7.20%
  YoY % 0.00% 0.05% 0.08% 50.41% 0.64% 0.20% -
  Horiz. % 151.85% 151.85% 151.78% 151.67% 100.84% 100.20% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 12.86 % 9.85 % 12.52 % 3.12 % 8.65 % 17.24 % 4.36 % 19.73%
  YoY % 30.56% -21.33% 301.28% -63.93% -49.83% 295.41% -
  Horiz. % 294.95% 225.92% 287.16% 71.56% 198.39% 395.41% 100.00%
ROE 3.15 % 2.74 % 3.47 % 0.80 % 1.53 % 3.33 % 1.69 % 10.93%
  YoY % 14.96% -21.04% 333.75% -47.71% -54.05% 97.04% -
  Horiz. % 186.39% 162.13% 205.33% 47.34% 90.53% 197.04% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 47.55 48.73 43.53 37.84 45.21 41.07 37.88 3.86%
  YoY % -2.42% 11.95% 15.04% -16.30% 10.08% 8.42% -
  Horiz. % 125.53% 128.64% 114.92% 99.89% 119.35% 108.42% 100.00%
EPS 6.10 4.77 5.38 1.15 2.10 6.77 1.68 23.95%
  YoY % 27.88% -11.34% 367.83% -45.24% -68.98% 302.98% -
  Horiz. % 363.10% 283.93% 320.24% 68.45% 125.00% 402.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9400 1.7400 1.5500 1.4300 2.0700 2.0300 1.0000 11.67%
  YoY % 11.49% 12.26% 8.39% -30.92% 1.97% 103.00% -
  Horiz. % 194.00% 174.00% 155.00% 143.00% 207.00% 203.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 47.55 48.73 43.51 37.80 30.02 27.10 24.94 11.34%
  YoY % -2.42% 12.00% 15.11% 25.92% 10.77% 8.66% -
  Horiz. % 190.66% 195.39% 174.46% 151.56% 120.37% 108.66% 100.00%
EPS 6.10 4.77 5.37 1.15 2.10 4.47 1.11 32.81%
  YoY % 27.88% -11.17% 366.96% -45.24% -53.02% 302.70% -
  Horiz. % 549.55% 429.73% 483.78% 103.60% 189.19% 402.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.98 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9400 1.7400 1.5493 1.4282 1.3746 1.3395 0.6585 19.71%
  YoY % 11.49% 12.31% 8.48% 3.90% 2.62% 103.42% -
  Horiz. % 294.61% 264.24% 235.28% 216.89% 208.75% 203.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.8300 1.5800 1.0000 1.0300 1.2300 1.1800 1.2000 -
P/RPS 3.85 3.24 2.30 2.72 2.72 2.87 3.17 3.29%
  YoY % 18.83% 40.87% -15.44% 0.00% -5.23% -9.46% -
  Horiz. % 121.45% 102.21% 72.56% 85.80% 85.80% 90.54% 100.00%
P/EPS 29.99 33.11 18.60 89.55 38.93 17.43 71.21 -13.41%
  YoY % -9.42% 78.01% -79.23% 130.03% 123.35% -75.52% -
  Horiz. % 42.11% 46.50% 26.12% 125.75% 54.67% 24.48% 100.00%
EY 3.33 3.02 5.38 1.12 2.57 5.74 1.40 15.52%
  YoY % 10.26% -43.87% 380.36% -56.42% -55.23% 310.00% -
  Horiz. % 237.86% 215.71% 384.29% 80.00% 183.57% 410.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.94 0.91 0.65 0.72 0.59 0.58 1.20 -3.98%
  YoY % 3.30% 40.00% -9.72% 22.03% 1.72% -51.67% -
  Horiz. % 78.33% 75.83% 54.17% 60.00% 49.17% 48.33% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 23/08/19 24/08/18 30/08/17 24/08/16 27/08/15 25/08/14 -
Price 1.9900 1.7300 1.2700 0.8300 1.2500 0.9600 1.1100 -
P/RPS 4.19 3.55 2.92 2.19 2.76 2.34 2.93 6.14%
  YoY % 18.03% 21.58% 33.33% -20.65% 17.95% -20.14% -
  Horiz. % 143.00% 121.16% 99.66% 74.74% 94.20% 79.86% 100.00%
P/EPS 32.61 36.26 23.62 72.16 39.57 14.18 65.87 -11.05%
  YoY % -10.07% 53.51% -67.27% 82.36% 179.05% -78.47% -
  Horiz. % 49.51% 55.05% 35.86% 109.55% 60.07% 21.53% 100.00%
EY 3.07 2.76 4.23 1.39 2.53 7.05 1.52 12.42%
  YoY % 11.23% -34.75% 204.32% -45.06% -64.11% 363.82% -
  Horiz. % 201.97% 181.58% 278.29% 91.45% 166.45% 463.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.13 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.03 0.99 0.82 0.58 0.60 0.47 1.11 -1.24%
  YoY % 4.04% 20.73% 41.38% -3.33% 27.66% -57.66% -
  Horiz. % 92.79% 89.19% 73.87% 52.25% 54.05% 42.34% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS