[KOBAY] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 8.82%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 171,538 185,681 197,524 198,726 189,341 183,106 169,127 0.94%
PBT 32,104 34,883 33,762 32,336 29,401 26,230 25,180 17.49%
Tax -8,107 -9,865 -9,655 -9,569 -8,465 -7,101 -6,384 17.18%
NP 23,997 25,018 24,107 22,767 20,936 19,129 18,796 17.59%
-
NP to SH 23,861 24,840 23,931 22,572 20,743 18,973 18,657 17.73%
-
Tax Rate 25.25% 28.28% 28.60% 29.59% 28.79% 27.07% 25.35% -
Total Cost 147,541 160,663 173,417 175,959 168,405 163,977 150,331 -1.23%
-
Net Worth 209,313 203,186 198,081 191,955 188,892 181,745 177,660 11.49%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 209,313 203,186 198,081 191,955 188,892 181,745 177,660 11.49%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,104 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.99% 13.47% 12.20% 11.46% 11.06% 10.45% 11.11% -
ROE 11.40% 12.23% 12.08% 11.76% 10.98% 10.44% 10.50% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 168.00 181.85 193.45 194.63 185.44 179.33 165.64 0.94%
EPS 23.37 24.33 23.44 22.11 20.32 18.58 18.27 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.99 1.94 1.88 1.85 1.78 1.74 11.49%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 52.59 56.93 60.56 60.93 58.05 56.14 51.85 0.94%
EPS 7.32 7.62 7.34 6.92 6.36 5.82 5.72 17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6417 0.6229 0.6073 0.5885 0.5791 0.5572 0.5447 11.48%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.39 1.93 1.83 1.40 1.80 1.55 1.58 -
P/RPS 1.42 1.06 0.95 0.72 0.97 0.86 0.95 30.57%
P/EPS 10.23 7.93 7.81 6.33 8.86 8.34 8.65 11.77%
EY 9.78 12.61 12.81 15.79 11.29 11.99 11.56 -10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 0.94 0.74 0.97 0.87 0.91 18.14%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 28/08/20 28/05/20 26/02/20 22/11/19 23/08/19 -
Price 4.79 2.51 1.99 1.88 1.86 1.58 1.73 -
P/RPS 2.85 1.38 1.03 0.97 1.00 0.88 1.04 95.23%
P/EPS 20.50 10.32 8.49 8.50 9.16 8.50 9.47 66.94%
EY 4.88 9.69 11.78 11.76 10.92 11.76 10.56 -40.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.26 1.03 1.00 1.01 0.89 0.99 76.97%

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