Highlights

[KOBAY] YoY Quarter Result on 2015-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -23.11%    YoY -     1.57%
Quarter Report


View:


Show?  YoY % Horiz. %

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 43,704 41,322 28,359 25,704 28,942 22,525 20,573 13.37%
  YoY % 5.76% 45.71% 10.33% -11.19% 28.49% 9.49% -
  Horiz. % 212.43% 200.86% 137.85% 124.94% 140.68% 109.49% 100.00%
PBT 6,689 5,882 1,752 3,101 2,942 3,573 162 85.86%
  YoY % 13.72% 235.73% -43.50% 5.40% -17.66% 2,105.56% -
  Horiz. % 4,129.01% 3,630.86% 1,081.48% 1,914.20% 1,816.05% 2,205.56% 100.00%
Tax -1,490 -1,288 -994 -939 -861 -428 -235 36.03%
  YoY % -15.68% -29.58% -5.86% -9.06% -101.17% -82.13% -
  Horiz. % 634.04% 548.09% 422.98% 399.57% 366.38% 182.13% 100.00%
NP 5,199 4,594 758 2,162 2,081 3,145 -73 -
  YoY % 13.17% 506.07% -64.94% 3.89% -33.83% 4,408.22% -
  Horiz. % -7,121.92% -6,293.15% -1,038.36% -2,961.64% -2,850.68% -4,308.22% 100.00%
NP to SH 5,162 4,546 730 2,139 2,106 3,255 -159 -
  YoY % 13.55% 522.74% -65.87% 1.57% -35.30% 2,147.17% -
  Horiz. % -3,246.54% -2,859.12% -459.12% -1,345.28% -1,324.53% -2,047.17% 100.00%
Tax Rate 22.28 % 21.90 % 56.74 % 30.28 % 29.27 % 11.98 % 145.06 % -26.81%
  YoY % 1.74% -61.40% 87.38% 3.45% 144.32% -91.74% -
  Horiz. % 15.36% 15.10% 39.11% 20.87% 20.18% 8.26% 100.00%
Total Cost 38,505 36,728 27,601 23,542 26,861 19,380 20,646 10.94%
  YoY % 4.84% 33.07% 17.24% -12.36% 38.60% -6.13% -
  Horiz. % 186.50% 177.89% 133.69% 114.03% 130.10% 93.87% 100.00%
Net Worth 167,450 152,038 95,502 142,148 132,550 122,652 116,600 6.22%
  YoY % 10.14% 59.20% -32.82% 7.24% 8.07% 5.19% -
  Horiz. % 143.61% 130.39% 81.91% 121.91% 113.68% 105.19% 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 95,502 142,148 132,550 122,652 116,600 6.22%
  YoY % 10.14% 59.20% -32.82% 7.24% 8.07% 5.19% -
  Horiz. % 143.61% 130.39% 81.91% 121.91% 113.68% 105.19% 100.00%
NOSH 102,104 102,039 68,216 67,689 67,284 67,391 66,250 7.47%
  YoY % 0.06% 49.58% 0.78% 0.60% -0.16% 1.72% -
  Horiz. % 154.12% 154.02% 102.97% 102.17% 101.56% 101.72% 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 11.90 % 11.12 % 2.67 % 8.41 % 7.19 % 13.96 % -0.35 % -
  YoY % 7.01% 316.48% -68.25% 16.97% -48.50% 4,088.57% -
  Horiz. % -3,400.00% -3,177.14% -762.86% -2,402.86% -2,054.29% -3,988.57% 100.00%
ROE 3.08 % 2.99 % 0.76 % 1.50 % 1.59 % 2.65 % -0.14 % -
  YoY % 3.01% 293.42% -49.33% -5.66% -40.00% 1,992.86% -
  Horiz. % -2,200.00% -2,135.71% -542.86% -1,071.43% -1,135.71% -1,892.86% 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 42.80 40.50 41.57 37.97 43.01 33.42 31.05 5.49%
  YoY % 5.68% -2.57% 9.48% -11.72% 28.70% 7.63% -
  Horiz. % 137.84% 130.43% 133.88% 122.29% 138.52% 107.63% 100.00%
EPS 5.06 4.45 1.07 3.16 3.13 4.83 -0.24 -
  YoY % 13.71% 315.89% -66.14% 0.96% -35.20% 2,112.50% -
  Horiz. % -2,108.33% -1,854.17% -445.83% -1,316.67% -1,304.17% -2,012.50% 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 42.81 40.47 27.78 25.18 28.35 22.06 20.15 13.38%
  YoY % 5.78% 45.68% 10.33% -11.18% 28.51% 9.48% -
  Horiz. % 212.46% 200.84% 137.87% 124.96% 140.69% 109.48% 100.00%
EPS 5.06 4.45 0.72 2.10 2.06 3.19 -0.16 -
  YoY % 13.71% 518.06% -65.71% 1.94% -35.42% 2,093.75% -
  Horiz. % -3,162.50% -2,781.25% -450.00% -1,312.50% -1,287.50% -1,993.75% 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 1.2983 1.2014 1.1421 6.22%
  YoY % 10.14% 59.20% -32.82% 7.24% 8.07% 5.19% -
  Horiz. % 143.61% 130.39% 81.90% 121.91% 113.68% 105.19% 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 3.04 2.14 2.29 5.69 2.39 2.38 2.19 5.62%
  YoY % 42.06% -6.55% -59.75% 138.08% 0.42% 8.68% -
  Horiz. % 138.81% 97.72% 104.57% 259.82% 109.13% 108.68% 100.00%
P/EPS 25.71 19.42 88.77 68.35 32.91 16.46 -283.33 -
  YoY % 32.39% -78.12% 29.88% 107.69% 99.94% 105.81% -
  Horiz. % -9.07% -6.85% -31.33% -24.12% -11.62% -5.81% 100.00%
EY 3.89 5.15 1.13 1.46 3.04 6.08 -0.35 -
  YoY % -24.47% 355.75% -22.60% -51.97% -50.00% 1,837.14% -
  Horiz. % -1,111.43% -1,471.43% -322.86% -417.14% -868.57% -1,737.14% 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 3.39 2.05 2.20 4.11 2.27 2.39 2.13 8.05%
  YoY % 65.37% -6.82% -46.47% 81.06% -5.02% 12.21% -
  Horiz. % 159.15% 96.24% 103.29% 192.96% 106.57% 112.21% 100.00%
P/EPS 28.68 18.63 85.50 49.37 31.15 16.56 -275.00 -
  YoY % 53.95% -78.21% 73.18% 58.49% 88.10% 106.02% -
  Horiz. % -10.43% -6.77% -31.09% -17.95% -11.33% -6.02% 100.00%
EY 3.49 5.37 1.17 2.03 3.21 6.04 -0.36 -
  YoY % -35.01% 358.97% -42.36% -36.76% -46.85% 1,777.78% -
  Horiz. % -969.44% -1,491.67% -325.00% -563.89% -891.67% -1,677.78% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers