[KOBAY] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 28.47%
YoY- 178.2%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 156,964 197,524 169,127 156,612 125,430 104,750 113,919 5.48%
PBT 35,399 33,759 25,179 18,859 7,627 7,580 14,185 16.44%
Tax -8,448 -9,654 -6,384 -5,466 -2,765 -2,603 -3,157 17.80%
NP 26,951 24,105 18,795 13,393 4,862 4,977 11,028 16.04%
-
NP to SH 26,779 23,930 18,657 13,184 4,739 4,458 10,636 16.62%
-
Tax Rate 23.87% 28.60% 25.35% 28.98% 36.25% 34.34% 22.26% -
Total Cost 130,013 173,419 150,332 143,219 120,568 99,773 102,891 3.97%
-
Net Worth 213,752 198,081 177,660 158,186 145,829 140,478 136,753 7.72%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 6,107 6,126 3,063 - - - 2,020 20.22%
Div Payout % 22.81% 25.60% 16.42% - - - 19.00% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 213,752 198,081 177,660 158,186 145,829 140,478 136,753 7.72%
NOSH 306,280 102,104 102,104 102,093 102,039 67,863 67,366 28.68%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 17.17% 12.20% 11.11% 8.55% 3.88% 4.75% 9.68% -
ROE 12.53% 12.08% 10.50% 8.33% 3.25% 3.17% 7.78% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 51.40 193.45 165.64 153.46 123.00 154.35 169.10 -17.98%
EPS 8.77 23.44 18.27 12.92 4.65 4.38 15.79 -9.32%
DPS 2.00 6.00 3.00 0.00 0.00 0.00 3.00 -6.52%
NAPS 0.70 1.94 1.74 1.55 1.43 2.07 2.03 -16.24%
Adjusted Per Share Value based on latest NOSH - 102,093
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 48.12 60.56 51.85 48.01 38.45 32.11 34.93 5.47%
EPS 8.21 7.34 5.72 4.04 1.45 1.37 3.26 16.62%
DPS 1.87 1.88 0.94 0.00 0.00 0.00 0.62 20.18%
NAPS 0.6553 0.6073 0.5447 0.485 0.4471 0.4307 0.4193 7.71%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.70 1.83 1.58 1.00 1.03 1.23 1.18 -
P/RPS 5.25 0.95 0.95 0.65 0.84 0.80 0.70 39.86%
P/EPS 30.79 7.81 8.65 7.74 22.16 18.72 7.47 26.59%
EY 3.25 12.81 11.56 12.92 4.51 5.34 13.38 -20.99%
DY 0.74 3.28 1.90 0.00 0.00 0.00 2.54 -18.56%
P/NAPS 3.86 0.94 0.91 0.65 0.72 0.59 0.58 37.10%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 28/08/20 23/08/19 24/08/18 30/08/17 24/08/16 27/08/15 -
Price 5.20 1.99 1.73 1.27 0.83 1.25 0.96 -
P/RPS 10.12 1.03 1.04 0.83 0.67 0.81 0.57 61.44%
P/EPS 59.30 8.49 9.47 9.83 17.86 19.03 6.08 46.11%
EY 1.69 11.78 10.56 10.17 5.60 5.26 16.45 -31.53%
DY 0.38 3.02 1.73 0.00 0.00 0.00 3.13 -29.60%
P/NAPS 7.43 1.03 0.99 0.82 0.58 0.60 0.47 58.35%

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