[KOBAY] QoQ Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -2.24%
YoY- 91.53%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 326,957 343,176 357,764 354,268 345,381 317,938 264,544 15.18%
PBT 49,773 53,468 59,044 71,929 74,986 70,656 55,752 -7.29%
Tax -14,012 -15,466 -18,012 -19,078 -20,198 -19,908 -14,872 -3.89%
NP 35,761 38,002 41,032 52,851 54,788 50,748 40,880 -8.54%
-
NP to SH 36,624 39,096 42,060 51,290 52,462 48,478 38,880 -3.91%
-
Tax Rate 28.15% 28.93% 30.51% 26.52% 26.94% 28.18% 26.68% -
Total Cost 291,196 305,174 316,732 301,417 290,593 267,190 223,664 19.25%
-
Net Worth 381,015 384,217 371,039 352,686 337,865 323,401 219,205 44.61%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - 9,363 - - - -
Div Payout % - - - 18.26% - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 381,015 384,217 371,039 352,686 337,865 323,401 219,205 44.61%
NOSH 326,180 326,180 326,180 326,180 326,180 326,180 306,280 4.28%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 10.94% 11.07% 11.47% 14.92% 15.86% 15.96% 15.45% -
ROE 9.61% 10.18% 11.34% 14.54% 15.53% 14.99% 17.74% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 102.12 107.18 112.81 113.51 112.45 105.19 88.10 10.35%
EPS 11.44 12.22 13.28 16.43 17.08 16.04 12.96 -7.98%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.19 1.20 1.17 1.13 1.10 1.07 0.73 38.55%
Adjusted Per Share Value based on latest NOSH - 326,180
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 102.19 107.26 111.82 110.73 107.95 99.37 82.69 15.17%
EPS 11.45 12.22 13.15 16.03 16.40 15.15 12.15 -3.88%
DPS 0.00 0.00 0.00 2.93 0.00 0.00 0.00 -
NAPS 1.1909 1.2009 1.1597 1.1024 1.056 1.0108 0.6851 44.61%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.51 2.72 2.63 2.96 4.38 6.03 4.90 -
P/RPS 2.46 2.54 2.33 2.61 3.90 5.73 5.56 -41.96%
P/EPS 21.94 22.28 19.83 18.01 25.64 37.60 37.84 -30.49%
EY 4.56 4.49 5.04 5.55 3.90 2.66 2.64 44.00%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 2.11 2.27 2.25 2.62 3.98 5.64 6.71 -53.79%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 17/05/23 09/02/23 16/11/22 18/08/22 19/05/22 17/02/22 25/11/21 -
Price 2.26 3.07 2.76 3.11 3.20 4.71 6.10 -
P/RPS 2.21 2.86 2.45 2.74 2.85 4.48 6.92 -53.31%
P/EPS 19.76 25.14 20.81 18.93 18.73 29.37 47.11 -43.99%
EY 5.06 3.98 4.81 5.28 5.34 3.41 2.12 78.69%
DY 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
P/NAPS 1.90 2.56 2.36 2.75 2.91 4.40 8.36 -62.79%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment