[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 8.79%
YoY- 3.11%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 317,938 264,544 156,964 146,822 149,798 156,412 197,524 37.22%
PBT 70,656 55,752 35,399 31,486 29,678 31,036 33,759 63.40%
Tax -19,908 -14,872 -8,448 -6,989 -7,136 -9,888 -9,654 61.79%
NP 50,748 40,880 26,951 24,497 22,542 21,148 24,105 64.04%
-
NP to SH 48,478 38,880 26,779 24,333 22,368 20,920 23,930 59.89%
-
Tax Rate 28.18% 26.68% 23.87% 22.20% 24.04% 31.86% 28.60% -
Total Cost 267,190 223,664 130,013 122,325 127,256 135,264 173,419 33.29%
-
Net Worth 323,401 219,205 213,752 210,334 209,313 203,186 198,081 38.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 6,107 - - - 6,126 -
Div Payout % - - 22.81% - - - 25.60% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 323,401 219,205 213,752 210,334 209,313 203,186 198,081 38.53%
NOSH 326,180 306,280 306,280 102,104 102,104 102,104 102,104 116.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.96% 15.45% 17.17% 16.68% 15.05% 13.52% 12.20% -
ROE 14.99% 17.74% 12.53% 11.57% 10.69% 10.30% 12.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 105.19 88.10 51.40 143.80 146.71 153.19 193.45 -33.30%
EPS 16.04 12.96 8.77 23.83 21.90 20.48 23.44 -22.29%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 6.00 -
NAPS 1.07 0.73 0.70 2.06 2.05 1.99 1.94 -32.67%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 97.47 81.10 48.12 45.01 45.92 47.95 60.56 37.21%
EPS 14.86 11.92 8.21 7.46 6.86 6.41 7.34 59.82%
DPS 0.00 0.00 1.87 0.00 0.00 0.00 1.88 -
NAPS 0.9915 0.672 0.6553 0.6448 0.6417 0.6229 0.6073 38.52%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 6.03 4.90 2.70 4.70 2.39 1.93 1.83 -
P/RPS 5.73 5.56 5.25 3.27 1.63 1.26 0.95 230.26%
P/EPS 37.60 37.84 30.79 19.72 10.91 9.42 7.81 184.30%
EY 2.66 2.64 3.25 5.07 9.17 10.62 12.81 -64.83%
DY 0.00 0.00 0.74 0.00 0.00 0.00 3.28 -
P/NAPS 5.64 6.71 3.86 2.28 1.17 0.97 0.94 229.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 17/02/22 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 -
Price 4.71 6.10 5.20 4.38 4.79 2.51 1.99 -
P/RPS 4.48 6.92 10.12 3.05 3.26 1.64 1.03 165.74%
P/EPS 29.37 47.11 59.30 18.38 21.87 12.25 8.49 128.21%
EY 3.41 2.12 1.69 5.44 4.57 8.16 11.78 -56.14%
DY 0.00 0.00 0.38 0.00 0.00 0.00 3.02 -
P/NAPS 4.40 8.36 7.43 2.13 2.34 1.26 1.03 162.57%

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