[KOBAY] QoQ Annualized Quarter Result on 31-Dec-2018 [#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- 14.44%
YoY- 39.25%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 203,784 169,127 159,166 161,342 147,868 156,612 149,586 22.86%
PBT 26,552 25,179 24,197 24,554 22,352 18,859 15,217 44.88%
Tax -9,048 -6,384 -5,673 -6,070 -6,180 -5,466 -4,774 53.08%
NP 17,504 18,795 18,524 18,484 16,172 13,393 10,442 41.06%
-
NP to SH 17,284 18,657 18,380 18,334 16,020 13,184 10,262 41.51%
-
Tax Rate 34.08% 25.35% 23.45% 24.72% 27.65% 28.98% 31.37% -
Total Cost 186,280 150,332 140,642 142,858 131,696 143,219 139,144 21.44%
-
Net Worth 181,745 177,660 172,555 167,450 162,345 158,186 153,066 12.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 3,063 - - - - - -
Div Payout % - 16.42% - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 181,745 177,660 172,555 167,450 162,345 158,186 153,066 12.11%
NOSH 102,104 102,104 102,104 102,093 102,093 102,093 102,093 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.59% 11.11% 11.64% 11.46% 10.94% 8.55% 6.98% -
ROE 9.51% 10.50% 10.65% 10.95% 9.87% 8.33% 6.70% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 199.58 165.64 155.89 158.02 144.82 153.46 146.59 22.81%
EPS 16.92 18.27 18.00 17.96 15.68 12.92 10.05 41.47%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.74 1.69 1.64 1.59 1.55 1.50 12.07%
Adjusted Per Share Value based on latest NOSH - 102,093
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 62.48 51.85 48.80 49.46 45.33 48.01 45.86 22.87%
EPS 5.30 5.72 5.63 5.62 4.91 4.04 3.15 41.41%
DPS 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5572 0.5447 0.529 0.5134 0.4977 0.485 0.4693 12.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.55 1.58 1.40 1.30 1.51 1.00 0.945 -
P/RPS 0.78 0.95 0.90 0.82 1.04 0.65 0.64 14.08%
P/EPS 9.16 8.65 7.78 7.24 9.62 7.74 9.40 -1.70%
EY 10.92 11.56 12.86 13.81 10.39 12.92 10.64 1.74%
DY 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.91 0.83 0.79 0.95 0.65 0.63 23.98%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 23/08/19 17/05/19 15/02/19 22/11/18 24/08/18 25/05/18 -
Price 1.58 1.73 1.43 1.45 1.48 1.27 1.05 -
P/RPS 0.79 1.04 0.92 0.92 1.02 0.83 0.72 6.37%
P/EPS 9.33 9.47 7.94 8.08 9.43 9.83 10.44 -7.21%
EY 10.71 10.56 12.59 12.38 10.60 10.17 9.58 7.70%
DY 0.00 1.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 0.85 0.88 0.93 0.82 0.70 17.34%

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