Highlights

[KOBAY] YoY Quarter Result on 2014-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     137.43%    YoY -     -35.30%
Quarter Report


View:


Show?  YoY % Horiz. %

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 41,322 28,359 25,704 28,942 22,525 20,573 27,133 7.26%
  YoY % 45.71% 10.33% -11.19% 28.49% 9.49% -24.18% -
  Horiz. % 152.29% 104.52% 94.73% 106.67% 83.02% 75.82% 100.00%
PBT 5,882 1,752 3,101 2,942 3,573 162 2,376 16.29%
  YoY % 235.73% -43.50% 5.40% -17.66% 2,105.56% -93.18% -
  Horiz. % 247.56% 73.74% 130.51% 123.82% 150.38% 6.82% 100.00%
Tax -1,288 -994 -939 -861 -428 -235 -663 11.69%
  YoY % -29.58% -5.86% -9.06% -101.17% -82.13% 64.56% -
  Horiz. % 194.27% 149.92% 141.63% 129.86% 64.56% 35.44% 100.00%
NP 4,594 758 2,162 2,081 3,145 -73 1,713 17.85%
  YoY % 506.07% -64.94% 3.89% -33.83% 4,408.22% -104.26% -
  Horiz. % 268.18% 44.25% 126.21% 121.48% 183.60% -4.26% 100.00%
NP to SH 4,546 730 2,139 2,106 3,255 -159 722 35.85%
  YoY % 522.74% -65.87% 1.57% -35.30% 2,147.17% -122.02% -
  Horiz. % 629.64% 101.11% 296.26% 291.69% 450.83% -22.02% 100.00%
Tax Rate 21.90 % 56.74 % 30.28 % 29.27 % 11.98 % 145.06 % 27.90 % -3.95%
  YoY % -61.40% 87.38% 3.45% 144.32% -91.74% 419.93% -
  Horiz. % 78.49% 203.37% 108.53% 104.91% 42.94% 519.93% 100.00%
Total Cost 36,728 27,601 23,542 26,861 19,380 20,646 25,420 6.32%
  YoY % 33.07% 17.24% -12.36% 38.60% -6.13% -18.78% -
  Horiz. % 144.48% 108.58% 92.61% 105.67% 76.24% 81.22% 100.00%
Net Worth 152,038 95,502 142,148 132,550 122,652 116,600 114,035 4.91%
  YoY % 59.20% -32.82% 7.24% 8.07% 5.19% 2.25% -
  Horiz. % 133.33% 83.75% 124.65% 116.24% 107.56% 102.25% 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 95,502 142,148 132,550 122,652 116,600 114,035 4.91%
  YoY % 59.20% -32.82% 7.24% 8.07% 5.19% 2.25% -
  Horiz. % 133.33% 83.75% 124.65% 116.24% 107.56% 102.25% 100.00%
NOSH 102,039 68,216 67,689 67,284 67,391 66,250 67,476 7.13%
  YoY % 49.58% 0.78% 0.60% -0.16% 1.72% -1.82% -
  Horiz. % 151.22% 101.10% 100.32% 99.72% 99.87% 98.18% 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 11.12 % 2.67 % 8.41 % 7.19 % 13.96 % -0.35 % 6.31 % 9.89%
  YoY % 316.48% -68.25% 16.97% -48.50% 4,088.57% -105.55% -
  Horiz. % 176.23% 42.31% 133.28% 113.95% 221.24% -5.55% 100.00%
ROE 2.99 % 0.76 % 1.50 % 1.59 % 2.65 % -0.14 % 0.63 % 29.60%
  YoY % 293.42% -49.33% -5.66% -40.00% 1,992.86% -122.22% -
  Horiz. % 474.60% 120.63% 238.10% 252.38% 420.63% -22.22% 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 40.50 41.57 37.97 43.01 33.42 31.05 40.21 0.12%
  YoY % -2.57% 9.48% -11.72% 28.70% 7.63% -22.78% -
  Horiz. % 100.72% 103.38% 94.43% 106.96% 83.11% 77.22% 100.00%
EPS 4.45 1.07 3.16 3.13 4.83 -0.24 1.07 26.79%
  YoY % 315.89% -66.14% 0.96% -35.20% 2,112.50% -122.43% -
  Horiz. % 415.89% 100.00% 295.33% 292.52% 451.40% -22.43% 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 - 102,104
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.47 27.77 25.17 28.35 22.06 20.15 26.57 7.26%
  YoY % 45.73% 10.33% -11.22% 28.51% 9.48% -24.16% -
  Horiz. % 152.31% 104.52% 94.73% 106.70% 83.03% 75.84% 100.00%
EPS 4.45 0.71 2.09 2.06 3.19 -0.16 0.71 35.75%
  YoY % 526.76% -66.03% 1.46% -35.42% 2,093.75% -122.54% -
  Horiz. % 626.76% 100.00% 294.37% 290.14% 449.30% -22.54% 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 1.4891 0.9353 1.3922 1.2982 1.2012 1.1420 1.1169 4.91%
  YoY % 59.21% -32.82% 7.24% 8.08% 5.18% 2.25% -
  Horiz. % 133.32% 83.74% 124.65% 116.23% 107.55% 102.25% 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 2.14 2.29 5.69 2.39 2.38 2.19 1.89 2.09%
  YoY % -6.55% -59.75% 138.08% 0.42% 8.68% 15.87% -
  Horiz. % 113.23% 121.16% 301.06% 126.46% 125.93% 115.87% 100.00%
P/EPS 19.42 88.77 68.35 32.91 16.46 -283.33 71.03 -19.42%
  YoY % -78.12% 29.88% 107.69% 99.94% 105.81% -498.89% -
  Horiz. % 27.34% 124.98% 96.23% 46.33% 23.17% -398.89% 100.00%
EY 5.15 1.13 1.46 3.04 6.08 -0.35 1.41 24.07%
  YoY % 355.75% -22.60% -51.97% -50.00% 1,837.14% -124.82% -
  Horiz. % 365.25% 80.14% 103.55% 215.60% 431.21% -24.82% 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 2.05 2.20 4.11 2.27 2.39 2.13 1.87 1.54%
  YoY % -6.82% -46.47% 81.06% -5.02% 12.21% 13.90% -
  Horiz. % 109.63% 117.65% 219.79% 121.39% 127.81% 113.90% 100.00%
P/EPS 18.63 85.50 49.37 31.15 16.56 -275.00 70.09 -19.80%
  YoY % -78.21% 73.18% 58.49% 88.10% 106.02% -492.35% -
  Horiz. % 26.58% 121.99% 70.44% 44.44% 23.63% -392.35% 100.00%
EY 5.37 1.17 2.03 3.21 6.04 -0.36 1.43 24.65%
  YoY % 358.97% -42.36% -36.76% -46.85% 1,777.78% -125.17% -
  Horiz. % 375.52% 81.82% 141.96% 224.48% 422.38% -25.17% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers