[KOBAY] QoQ Quarter Result on 30-Jun-2019 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 5.5%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 48,089 49,939 50,946 49,752 38,704 43,704 36,967 19.14%
PBT 8,806 9,860 6,638 7,032 5,871 6,689 5,588 35.38%
Tax -2,324 -2,854 -2,262 -2,129 -1,220 -1,490 -1,545 31.24%
NP 6,482 7,006 4,376 4,903 4,651 5,199 4,043 36.94%
-
NP to SH 6,447 6,932 4,321 4,872 4,618 5,162 4,005 37.31%
-
Tax Rate 26.39% 28.95% 34.08% 30.28% 20.78% 22.28% 27.65% -
Total Cost 41,607 42,933 46,570 44,849 34,053 38,505 32,924 16.87%
-
Net Worth 191,955 188,892 181,745 177,660 172,555 167,450 162,345 11.80%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 191,955 188,892 181,745 177,660 172,555 167,450 162,345 11.80%
NOSH 102,104 102,104 102,104 102,104 102,104 102,093 102,093 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 13.48% 14.03% 8.59% 9.85% 12.02% 11.90% 10.94% -
ROE 3.36% 3.67% 2.38% 2.74% 2.68% 3.08% 2.47% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 47.10 48.91 49.90 48.73 37.91 42.80 36.21 19.14%
EPS 6.31 6.79 4.23 4.77 4.52 5.06 3.92 37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.85 1.78 1.74 1.69 1.64 1.59 11.80%
Adjusted Per Share Value based on latest NOSH - 102,104
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.03 15.61 15.92 15.55 12.10 13.66 11.55 19.17%
EPS 2.02 2.17 1.35 1.52 1.44 1.61 1.25 37.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.5904 0.5681 0.5553 0.5393 0.5234 0.5074 11.81%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.40 1.80 1.55 1.58 1.40 1.30 1.51 -
P/RPS 2.97 3.68 3.11 3.24 3.69 3.04 4.17 -20.23%
P/EPS 22.17 26.51 36.63 33.11 30.95 25.71 38.50 -30.76%
EY 4.51 3.77 2.73 3.02 3.23 3.89 2.60 44.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.97 0.87 0.91 0.83 0.79 0.95 -15.32%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 26/02/20 22/11/19 23/08/19 17/05/19 15/02/19 22/11/18 -
Price 1.88 1.86 1.58 1.73 1.43 1.45 1.48 -
P/RPS 3.99 3.80 3.17 3.55 3.77 3.39 4.09 -1.63%
P/EPS 29.77 27.40 37.33 36.26 31.62 28.68 37.73 -14.60%
EY 3.36 3.65 2.68 2.76 3.16 3.49 2.65 17.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.89 0.99 0.85 0.88 0.93 4.95%

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