[KOBAY] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 109.8%
YoY- 559.65%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 111,544 111,253 108,934 97,487 80,798 70,421 59,169 52.78%
PBT 12,474 15,762 11,577 9,372 5,644 3,246 1,953 245.41%
Tax -2,692 -2,447 -2,752 -2,266 -1,537 -804 -492 211.47%
NP 9,782 13,315 8,825 7,106 4,107 2,442 1,461 256.47%
-
NP to SH 6,546 9,434 5,377 3,384 1,613 1,058 519 444.36%
-
Tax Rate 21.58% 15.52% 23.77% 24.18% 27.23% 24.77% 25.19% -
Total Cost 101,762 97,938 100,109 90,381 76,691 67,979 57,708 46.11%
-
Net Worth 111,926 113,174 110,423 107,607 105,618 104,836 106,386 3.45%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,348 1,009 1,009 1,009 1,009 1,348 1,348 0.00%
Div Payout % 20.60% 10.70% 18.77% 29.82% 62.56% 127.45% 259.80% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 111,926 113,174 110,423 107,607 105,618 104,836 106,386 3.45%
NOSH 67,425 67,365 67,331 67,254 67,272 67,636 67,333 0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.77% 11.97% 8.10% 7.29% 5.08% 3.47% 2.47% -
ROE 5.85% 8.34% 4.87% 3.14% 1.53% 1.01% 0.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 165.43 165.15 161.79 144.95 120.11 104.12 87.87 52.64%
EPS 9.71 14.00 7.99 5.03 2.40 1.56 0.77 444.29%
DPS 2.00 1.50 1.50 1.50 1.50 2.00 2.00 0.00%
NAPS 1.66 1.68 1.64 1.60 1.57 1.55 1.58 3.35%
Adjusted Per Share Value based on latest NOSH - 67,254
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.86 34.77 34.05 30.47 25.25 22.01 18.49 52.79%
EPS 2.05 2.95 1.68 1.06 0.50 0.33 0.16 450.11%
DPS 0.42 0.32 0.32 0.32 0.32 0.42 0.42 0.00%
NAPS 0.3498 0.3537 0.3451 0.3363 0.3301 0.3277 0.3325 3.44%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.77 0.80 0.72 0.67 0.61 0.75 0.68 -
P/RPS 0.47 0.48 0.45 0.46 0.51 0.72 0.77 -28.10%
P/EPS 7.93 5.71 9.02 13.32 25.44 47.95 88.22 -80.02%
EY 12.61 17.51 11.09 7.51 3.93 2.09 1.13 401.58%
DY 2.60 1.87 2.08 2.24 2.46 2.67 2.94 -7.88%
P/NAPS 0.46 0.48 0.44 0.42 0.39 0.48 0.43 4.61%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.74 0.76 0.75 0.68 0.63 0.63 0.68 -
P/RPS 0.45 0.46 0.46 0.47 0.52 0.61 0.77 -30.16%
P/EPS 7.62 5.43 9.39 13.51 26.28 40.27 88.22 -80.54%
EY 13.12 18.43 10.65 7.40 3.81 2.48 1.13 415.05%
DY 2.70 1.97 2.00 2.21 2.38 3.17 2.94 -5.53%
P/NAPS 0.45 0.45 0.46 0.43 0.40 0.41 0.43 3.08%

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