[KOBAY] YoY Annualized Quarter 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- 4.86%
YoY- 28.39%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 326,957 345,381 146,822 198,632 159,166 149,586 115,785 18.87%
PBT 49,773 74,986 31,486 33,736 24,197 15,217 7,913 35.84%
Tax -14,012 -20,198 -6,989 -9,918 -5,673 -4,774 -3,036 29.01%
NP 35,761 54,788 24,497 23,817 18,524 10,442 4,877 39.36%
-
NP to SH 36,624 52,462 24,333 23,598 18,380 10,262 4,753 40.51%
-
Tax Rate 28.15% 26.94% 22.20% 29.40% 23.45% 31.37% 38.37% -
Total Cost 291,196 290,593 122,325 174,814 140,642 139,144 110,908 17.44%
-
Net Worth 381,015 337,865 210,334 191,955 172,555 153,066 112,641 22.50%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 381,015 337,865 210,334 191,955 172,555 153,066 112,641 22.50%
NOSH 326,180 326,180 102,104 102,104 102,104 102,093 102,039 21.36%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.94% 15.86% 16.68% 11.99% 11.64% 6.98% 4.21% -
ROE 9.61% 15.53% 11.57% 12.29% 10.65% 6.70% 4.22% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 102.12 112.45 143.80 194.54 155.89 146.59 145.96 -5.77%
EPS 11.44 17.08 23.83 23.11 18.00 10.05 5.99 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.10 2.06 1.88 1.69 1.50 1.42 -2.90%
Adjusted Per Share Value based on latest NOSH - 102,104
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 100.24 105.89 45.01 60.90 48.80 45.86 35.50 18.87%
EPS 11.23 16.08 7.46 7.23 5.63 3.15 1.46 40.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1681 1.0358 0.6448 0.5885 0.529 0.4693 0.3453 22.51%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.51 4.38 4.70 1.40 1.40 0.945 0.89 -
P/RPS 2.46 3.90 3.27 0.72 0.90 0.64 0.61 26.15%
P/EPS 21.94 25.64 19.72 6.06 7.78 9.40 14.85 6.71%
EY 4.56 3.90 5.07 16.51 12.86 10.64 6.73 -6.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 3.98 2.28 0.74 0.83 0.63 0.63 22.30%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 17/05/23 19/05/22 27/05/21 28/05/20 17/05/19 25/05/18 26/05/17 -
Price 2.26 3.20 4.38 1.88 1.43 1.05 1.07 -
P/RPS 2.21 2.85 3.05 0.97 0.92 0.72 0.73 20.26%
P/EPS 19.76 18.73 18.38 8.13 7.94 10.44 17.86 1.69%
EY 5.06 5.34 5.44 12.29 12.59 9.58 5.60 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.91 2.13 1.00 0.85 0.70 0.75 16.74%

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