Highlights

[KOBAY] YoY TTM Result on 2012-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -47.21%    YoY -     -173.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 111,458 101,459 92,447 94,746 102,539 108,934 59,169 11.13%
  YoY % 9.86% 9.75% -2.43% -7.60% -5.87% 84.11% -
  Horiz. % 188.37% 171.47% 156.24% 160.13% 173.30% 184.11% 100.00%
PBT 16,541 12,315 4,664 1,600 8,821 11,577 1,953 42.75%
  YoY % 34.32% 164.04% 191.50% -81.86% -23.81% 492.78% -
  Horiz. % 846.95% 630.57% 238.81% 81.93% 451.66% 592.78% 100.00%
Tax -3,627 -1,619 -1,177 -1,985 -2,532 -2,752 -492 39.49%
  YoY % -124.03% -37.55% 40.71% 21.60% 7.99% -459.35% -
  Horiz. % 737.20% 329.07% 239.23% 403.46% 514.63% 559.35% 100.00%
NP 12,914 10,696 3,487 -385 6,289 8,825 1,461 43.77%
  YoY % 20.74% 206.74% 1,005.71% -106.12% -28.74% 504.04% -
  Horiz. % 883.92% 732.10% 238.67% -26.35% 430.46% 604.04% 100.00%
NP to SH 12,564 10,693 3,441 -2,747 3,738 5,377 519 70.04%
  YoY % 17.50% 210.75% 225.26% -173.49% -30.48% 936.03% -
  Horiz. % 2,420.81% 2,060.31% 663.01% -529.29% 720.23% 1,036.03% 100.00%
Tax Rate 21.93 % 13.15 % 25.24 % 124.06 % 28.70 % 23.77 % 25.19 % -2.28%
  YoY % 66.77% -47.90% -79.66% 332.26% 20.74% -5.64% -
  Horiz. % 87.06% 52.20% 100.20% 492.50% 113.93% 94.36% 100.00%
Total Cost 98,544 90,763 88,960 95,131 96,250 100,109 57,708 9.32%
  YoY % 8.57% 2.03% -6.49% -1.16% -3.85% 73.48% -
  Horiz. % 170.76% 157.28% 154.16% 164.85% 166.79% 173.48% 100.00%
Net Worth 142,148 132,550 122,652 116,600 114,035 110,423 106,386 4.95%
  YoY % 7.24% 8.07% 5.19% 2.25% 3.27% 3.79% -
  Horiz. % 133.62% 124.59% 115.29% 109.60% 107.19% 103.79% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,021 0 0 0 1,348 1,009 1,348 6.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.64% -25.16% -
  Horiz. % 149.90% 0.00% 0.00% 0.00% 100.01% 74.84% 100.00%
Div Payout % 16.09 % - % - % - % 36.08 % 18.77 % 259.80 % -37.09%
  YoY % 0.00% 0.00% 0.00% 0.00% 92.22% -92.78% -
  Horiz. % 6.19% 0.00% 0.00% 0.00% 13.89% 7.22% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 142,148 132,550 122,652 116,600 114,035 110,423 106,386 4.95%
  YoY % 7.24% 8.07% 5.19% 2.25% 3.27% 3.79% -
  Horiz. % 133.62% 124.59% 115.29% 109.60% 107.19% 103.79% 100.00%
NOSH 67,689 67,284 67,391 66,250 67,476 67,331 67,333 0.09%
  YoY % 0.60% -0.16% 1.72% -1.82% 0.22% -0.00% -
  Horiz. % 100.53% 99.93% 100.09% 98.39% 100.21% 100.00% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.59 % 10.54 % 3.77 % -0.41 % 6.13 % 8.10 % 2.47 % 29.37%
  YoY % 9.96% 179.58% 1,019.51% -106.69% -24.32% 227.94% -
  Horiz. % 469.23% 426.72% 152.63% -16.60% 248.18% 327.94% 100.00%
ROE 8.84 % 8.07 % 2.81 % -2.36 % 3.28 % 4.87 % 0.49 % 61.91%
  YoY % 9.54% 187.19% 219.07% -171.95% -32.65% 893.88% -
  Horiz. % 1,804.08% 1,646.94% 573.47% -481.63% 669.39% 993.88% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 164.66 150.79 137.18 143.01 151.96 161.79 87.87 11.03%
  YoY % 9.20% 9.92% -4.08% -5.89% -6.08% 84.12% -
  Horiz. % 187.39% 171.61% 156.12% 162.75% 172.94% 184.12% 100.00%
EPS 18.56 15.89 5.11 -4.15 5.54 7.99 0.77 69.92%
  YoY % 16.80% 210.96% 223.13% -174.91% -30.66% 937.66% -
  Horiz. % 2,410.39% 2,063.64% 663.64% -538.96% 719.48% 1,037.66% 100.00%
DPS 3.00 0.00 0.00 0.00 2.00 1.50 2.00 6.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% -25.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% 75.00% 100.00%
NAPS 2.1000 1.9700 1.8200 1.7600 1.6900 1.6400 1.5800 4.85%
  YoY % 6.60% 8.24% 3.41% 4.14% 3.05% 3.80% -
  Horiz. % 132.91% 124.68% 115.19% 111.39% 106.96% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 109.16 99.37 90.54 92.79 100.43 106.69 57.95 11.13%
  YoY % 9.85% 9.75% -2.42% -7.61% -5.87% 84.11% -
  Horiz. % 188.37% 171.48% 156.24% 160.12% 173.30% 184.11% 100.00%
EPS 12.31 10.47 3.37 -2.69 3.66 5.27 0.51 69.96%
  YoY % 17.57% 210.68% 225.28% -173.50% -30.55% 933.33% -
  Horiz. % 2,413.73% 2,052.94% 660.78% -527.45% 717.65% 1,033.33% 100.00%
DPS 1.98 0.00 0.00 0.00 1.32 0.99 1.32 6.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% -25.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% 75.00% 100.00%
NAPS 1.3922 1.2982 1.2012 1.1420 1.1169 1.0815 1.0419 4.95%
  YoY % 7.24% 8.08% 5.18% 2.25% 3.27% 3.80% -
  Horiz. % 133.62% 124.60% 115.29% 109.61% 107.20% 103.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.1600 1.0300 0.7950 0.6800 0.7600 0.7200 0.6800 -
P/RPS 1.31 0.68 0.58 0.48 0.50 0.45 0.77 9.26%
  YoY % 92.65% 17.24% 20.83% -4.00% 11.11% -41.56% -
  Horiz. % 170.13% 88.31% 75.32% 62.34% 64.94% 58.44% 100.00%
P/EPS 11.64 6.48 15.57 -16.40 13.72 9.02 88.22 -28.64%
  YoY % 79.63% -58.38% 194.94% -219.53% 52.11% -89.78% -
  Horiz. % 13.19% 7.35% 17.65% -18.59% 15.55% 10.22% 100.00%
EY 8.59 15.43 6.42 -6.10 7.29 11.09 1.13 40.20%
  YoY % -44.33% 140.34% 205.25% -183.68% -34.27% 881.42% -
  Horiz. % 760.18% 1,365.49% 568.14% -539.82% 645.13% 981.42% 100.00%
DY 1.39 0.00 0.00 0.00 2.63 2.08 2.94 -11.73%
  YoY % 0.00% 0.00% 0.00% 0.00% 26.44% -29.25% -
  Horiz. % 47.28% 0.00% 0.00% 0.00% 89.46% 70.75% 100.00%
P/NAPS 1.03 0.52 0.44 0.39 0.45 0.44 0.43 15.66%
  YoY % 98.08% 18.18% 12.82% -13.33% 2.27% 2.33% -
  Horiz. % 239.53% 120.93% 102.33% 90.70% 104.65% 102.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 21/02/14 22/02/13 28/02/12 25/02/11 25/02/10 -
Price 1.5600 0.9750 0.8000 0.6600 0.7500 0.7500 0.6800 -
P/RPS 0.95 0.65 0.58 0.46 0.49 0.46 0.77 3.56%
  YoY % 46.15% 12.07% 26.09% -6.12% 6.52% -40.26% -
  Horiz. % 123.38% 84.42% 75.32% 59.74% 63.64% 59.74% 100.00%
P/EPS 8.40 6.14 15.67 -15.92 13.54 9.39 88.22 -32.41%
  YoY % 36.81% -60.82% 198.43% -217.58% 44.20% -89.36% -
  Horiz. % 9.52% 6.96% 17.76% -18.05% 15.35% 10.64% 100.00%
EY 11.90 16.30 6.38 -6.28 7.39 10.65 1.13 48.02%
  YoY % -26.99% 155.49% 201.59% -184.98% -30.61% 842.48% -
  Horiz. % 1,053.10% 1,442.48% 564.60% -555.75% 653.98% 942.48% 100.00%
DY 1.92 0.00 0.00 0.00 2.67 2.00 2.94 -6.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.50% -31.97% -
  Horiz. % 65.31% 0.00% 0.00% 0.00% 90.82% 68.03% 100.00%
P/NAPS 0.74 0.49 0.44 0.38 0.44 0.46 0.43 9.47%
  YoY % 51.02% 11.36% 15.79% -13.64% -4.35% 6.98% -
  Horiz. % 172.09% 113.95% 102.33% 88.37% 102.33% 106.98% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers