[KOBAY] QoQ TTM 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- 7.13%
YoY- 91.54%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 340,450 366,887 377,573 354,268 305,883 241,034 183,997 50.77%
PBT 53,021 63,335 72,752 71,929 68,023 55,888 41,579 17.61%
Tax -14,438 -16,857 -19,863 -19,078 -18,354 -14,834 -9,694 30.44%
NP 38,583 46,478 52,889 52,851 49,669 41,054 31,885 13.56%
-
NP to SH 39,414 46,599 52,085 51,290 47,875 39,834 31,268 16.70%
-
Tax Rate 27.23% 26.62% 27.30% 26.52% 26.98% 26.54% 23.31% -
Total Cost 301,867 320,409 324,684 301,417 256,214 199,980 152,112 57.98%
-
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 9,363 9,363 9,363 - - - -
Div Payout % 23.76% 20.09% 17.98% 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 11.33% 12.67% 14.01% 14.92% 16.24% 17.03% 17.33% -
ROE 10.34% 12.13% 14.04% 14.54% 14.17% 12.32% 14.26% -
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 106.33 114.59 119.06 113.51 99.59 79.75 61.27 44.46%
EPS 12.31 14.55 16.42 16.43 15.59 13.18 10.41 11.83%
DPS 2.92 2.92 2.95 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 106.41 114.67 118.01 110.73 95.61 75.34 57.51 50.77%
EPS 12.32 14.56 16.28 16.03 14.96 12.45 9.77 16.73%
DPS 2.93 2.93 2.93 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 2.36 2.37 2.21 2.61 4.40 7.56 8.00 -55.71%
P/EPS 20.39 18.69 16.01 18.01 28.10 45.75 47.06 -42.77%
EY 4.90 5.35 6.24 5.55 3.56 2.19 2.13 74.35%
DY 1.17 1.08 1.12 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 2.13 2.68 2.32 2.74 3.21 5.91 9.96 -64.27%
P/EPS 18.36 21.09 16.80 18.93 20.53 35.74 58.58 -53.89%
EY 5.45 4.74 5.95 5.28 4.87 2.80 1.71 116.72%
DY 1.29 0.95 1.07 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