Highlights

[KOBAY] YoY TTM 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 -     4.07%    YoY -     59.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 162,157 144,833 109,410 111,458 101,459 92,447 94,746 9.36%
  YoY % 11.96% 32.38% -1.84% 9.86% 9.75% -2.43% -
  Horiz. % 171.15% 152.86% 115.48% 117.64% 107.09% 97.57% 100.00%
PBT 21,884 13,785 4,115 16,541 12,315 4,664 1,600 54.61%
  YoY % 58.75% 234.99% -75.12% 34.32% 164.04% 191.50% -
  Horiz. % 1,367.75% 861.56% 257.19% 1,033.81% 769.69% 291.50% 100.00%
Tax -5,923 -3,740 -2,481 -3,627 -1,619 -1,177 -1,985 19.98%
  YoY % -58.37% -50.75% 31.60% -124.03% -37.55% 40.71% -
  Horiz. % 298.39% 188.41% 124.99% 182.72% 81.56% 59.29% 100.00%
NP 15,961 10,045 1,634 12,914 10,696 3,487 -385 -
  YoY % 58.89% 514.75% -87.35% 20.74% 206.74% 1,005.71% -
  Horiz. % -4,145.71% -2,609.09% -424.42% -3,354.29% -2,778.18% -905.71% 100.00%
NP to SH 15,768 9,904 955 12,564 10,693 3,441 -2,747 -
  YoY % 59.21% 937.07% -92.40% 17.50% 210.75% 225.26% -
  Horiz. % -574.01% -360.54% -34.77% -457.37% -389.26% -125.26% 100.00%
Tax Rate 27.07 % 27.13 % 60.29 % 21.93 % 13.15 % 25.24 % 124.06 % -22.40%
  YoY % -0.22% -55.00% 174.92% 66.77% -47.90% -79.66% -
  Horiz. % 21.82% 21.87% 48.60% 17.68% 10.60% 20.34% 100.00%
Total Cost 146,196 134,788 107,776 98,544 90,763 88,960 95,131 7.42%
  YoY % 8.46% 25.06% 9.37% 8.57% 2.03% -6.49% -
  Horiz. % 153.68% 141.69% 113.29% 103.59% 95.41% 93.51% 100.00%
Net Worth 167,450 152,038 68,216 142,148 132,550 122,652 116,600 6.22%
  YoY % 10.14% 122.88% -52.01% 7.24% 8.07% 5.19% -
  Horiz. % 143.61% 130.39% 58.50% 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 0 0 0 2,021 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 16.09 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
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 68,216 142,148 132,550 122,652 116,600 6.22%
  YoY % 10.14% 122.88% -52.01% 7.24% 8.07% 5.19% -
  Horiz. % 143.61% 130.39% 58.50% 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 9.84 % 6.94 % 1.49 % 11.59 % 10.54 % 3.77 % -0.41 % -
  YoY % 41.79% 365.77% -87.14% 9.96% 179.58% 1,019.51% -
  Horiz. % -2,400.00% -1,692.68% -363.41% -2,826.83% -2,570.73% -919.51% 100.00%
ROE 9.42 % 6.51 % 1.40 % 8.84 % 8.07 % 2.81 % -2.36 % -
  YoY % 44.70% 365.00% -84.16% 9.54% 187.19% 219.07% -
  Horiz. % -399.15% -275.85% -59.32% -374.58% -341.95% -119.07% 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 158.82 141.94 160.39 164.66 150.79 137.18 143.01 1.76%
  YoY % 11.89% -11.50% -2.59% 9.20% 9.92% -4.08% -
  Horiz. % 111.06% 99.25% 112.15% 115.14% 105.44% 95.92% 100.00%
EPS 15.44 9.71 1.40 18.56 15.89 5.11 -4.15 -
  YoY % 59.01% 593.57% -92.46% 16.80% 210.96% 223.13% -
  Horiz. % -372.05% -233.98% -33.73% -447.23% -382.89% -123.13% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6400 1.4900 1.0000 2.1000 1.9700 1.8200 1.7600 -1.17%
  YoY % 10.07% 49.00% -52.38% 6.60% 8.24% 3.41% -
  Horiz. % 93.18% 84.66% 56.82% 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 158.83 141.86 107.17 109.17 99.38 90.55 92.80 9.37%
  YoY % 11.96% 32.37% -1.83% 9.85% 9.75% -2.42% -
  Horiz. % 171.15% 152.87% 115.48% 117.64% 107.09% 97.58% 100.00%
EPS 15.44 9.70 0.94 12.31 10.47 3.37 -2.69 -
  YoY % 59.18% 931.91% -92.36% 17.57% 210.68% 225.28% -
  Horiz. % -573.98% -360.59% -34.94% -457.62% -389.22% -125.28% 100.00%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6402 1.4892 0.6682 1.3923 1.2983 1.2014 1.1421 6.22%
  YoY % 10.14% 122.87% -52.01% 7.24% 8.07% 5.19% -
  Horiz. % 143.61% 130.39% 58.51% 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 0.82 0.61 0.59 1.31 0.68 0.58 0.48 9.33%
  YoY % 34.43% 3.39% -54.96% 92.65% 17.24% 20.83% -
  Horiz. % 170.83% 127.08% 122.92% 272.92% 141.67% 120.83% 100.00%
P/EPS 8.42 8.91 67.86 11.64 6.48 15.57 -16.40 -
  YoY % -5.50% -86.87% 482.99% 79.63% -58.38% 194.94% -
  Horiz. % -51.34% -54.33% -413.78% -70.98% -39.51% -94.94% 100.00%
EY 11.88 11.22 1.47 8.59 15.43 6.42 -6.10 -
  YoY % 5.88% 663.27% -82.89% -44.33% 140.34% 205.25% -
  Horiz. % -194.75% -183.93% -24.10% -140.82% -252.95% -105.25% 100.00%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.79 0.58 0.95 1.03 0.52 0.44 0.39 12.48%
  YoY % 36.21% -38.95% -7.77% 98.08% 18.18% 12.82% -
  Horiz. % 202.56% 148.72% 243.59% 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 0.91 0.58 0.57 0.95 0.65 0.58 0.46 12.04%
  YoY % 56.90% 1.75% -40.00% 46.15% 12.07% 26.09% -
  Horiz. % 197.83% 126.09% 123.91% 206.52% 141.30% 126.09% 100.00%
P/EPS 9.39 8.55 65.36 8.40 6.14 15.67 -15.92 -
  YoY % 9.82% -86.92% 678.10% 36.81% -60.82% 198.43% -
  Horiz. % -58.98% -53.71% -410.55% -52.76% -38.57% -98.43% 100.00%
EY 10.65 11.69 1.53 11.90 16.30 6.38 -6.28 -
  YoY % -8.90% 664.05% -87.14% -26.99% 155.49% 201.59% -
  Horiz. % -169.59% -186.15% -24.36% -189.49% -259.55% -101.59% 100.00%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 0.56 0.92 0.74 0.49 0.44 0.38 15.02%
  YoY % 57.14% -39.13% 24.32% 51.02% 11.36% 15.79% -
  Horiz. % 231.58% 147.37% 242.11% 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 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers