[KOBAY] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 10.05%
YoY- 11.91%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 327,369 313,891 354,268 156,964 197,524 169,127 156,612 13.06%
PBT 22,277 39,713 71,929 35,399 33,759 25,179 18,859 2.81%
Tax -9,654 -12,507 -19,078 -8,448 -9,654 -6,384 -5,466 9.93%
NP 12,623 27,206 52,851 26,951 24,105 18,795 13,393 -0.98%
-
NP to SH 15,034 28,081 51,290 26,779 23,930 18,657 13,184 2.21%
-
Tax Rate 43.34% 31.49% 26.52% 23.87% 28.60% 25.35% 28.98% -
Total Cost 314,746 286,685 301,417 130,013 173,419 150,332 143,219 14.00%
-
Net Worth 387,419 381,015 352,686 213,752 198,081 177,660 158,186 16.08%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 6,403 9,363 6,107 6,126 3,063 - -
Div Payout % - 22.80% 18.26% 22.81% 25.60% 16.42% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 387,419 381,015 352,686 213,752 198,081 177,660 158,186 16.08%
NOSH 326,180 326,180 326,180 306,280 102,104 102,104 102,093 21.33%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.86% 8.67% 14.92% 17.17% 12.20% 11.11% 8.55% -
ROE 3.88% 7.37% 14.54% 12.53% 12.08% 10.50% 8.33% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 102.24 98.04 113.51 51.40 193.45 165.64 153.46 -6.53%
EPS 4.70 8.77 16.43 8.77 23.44 18.27 12.92 -15.49%
DPS 0.00 2.00 3.00 2.00 6.00 3.00 0.00 -
NAPS 1.21 1.19 1.13 0.70 1.94 1.74 1.55 -4.03%
Adjusted Per Share Value based on latest NOSH - 306,280
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 102.32 98.11 110.73 49.06 61.74 52.86 48.95 13.06%
EPS 4.70 8.78 16.03 8.37 7.48 5.83 4.12 2.21%
DPS 0.00 2.00 2.93 1.91 1.91 0.96 0.00 -
NAPS 1.2109 1.1909 1.1024 0.6681 0.6191 0.5553 0.4944 16.08%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.14 1.90 2.96 2.70 1.83 1.58 1.00 -
P/RPS 2.09 1.94 2.61 5.25 0.95 0.95 0.65 21.46%
P/EPS 45.58 21.66 18.01 30.79 7.81 8.65 7.74 34.34%
EY 2.19 4.62 5.55 3.25 12.81 11.56 12.92 -25.58%
DY 0.00 1.05 1.01 0.74 3.28 1.90 0.00 -
P/NAPS 1.77 1.60 2.62 3.86 0.94 0.91 0.65 18.15%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 18/08/22 26/08/21 28/08/20 23/08/19 24/08/18 -
Price 1.74 1.92 3.11 5.20 1.99 1.73 1.27 -
P/RPS 1.70 1.96 2.74 10.12 1.03 1.04 0.83 12.68%
P/EPS 37.06 21.89 18.93 59.30 8.49 9.47 9.83 24.73%
EY 2.70 4.57 5.28 1.69 11.78 10.56 10.17 -19.81%
DY 0.00 1.04 0.96 0.38 3.02 1.73 0.00 -
P/NAPS 1.44 1.61 2.75 7.43 1.03 0.99 0.82 9.82%

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