[KOBAY] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 223.17%
YoY- 364.57%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 74,899 100,885 80,671 75,126 55,723 51,063 53,524 5.75%
PBT 14,839 16,497 12,277 9,252 3,094 6,560 4,204 23.36%
Tax -3,568 -5,115 -3,035 -2,578 -1,604 -1,726 -1,256 18.98%
NP 11,271 11,382 9,242 6,674 1,490 4,834 2,948 25.02%
-
NP to SH 11,184 11,252 9,167 6,583 1,417 4,921 2,993 24.54%
-
Tax Rate 24.04% 31.01% 24.72% 27.86% 51.84% 26.31% 29.88% -
Total Cost 63,628 89,503 71,429 68,452 54,233 46,229 50,576 3.89%
-
Net Worth 209,313 188,892 167,450 152,038 95,502 142,147 132,797 7.87%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 209,313 188,892 167,450 152,038 95,502 142,147 132,797 7.87%
NOSH 102,104 102,104 102,093 102,039 102,039 67,689 67,409 7.15%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 15.05% 11.28% 11.46% 8.88% 2.67% 9.47% 5.51% -
ROE 5.34% 5.96% 5.47% 4.33% 1.48% 3.46% 2.25% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 73.36 98.81 79.01 73.62 81.69 75.44 79.40 -1.30%
EPS 10.95 11.02 8.98 6.45 2.08 7.27 4.44 16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.85 1.64 1.49 1.40 2.10 1.97 0.66%
Adjusted Per Share Value based on latest NOSH - 102,039
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 22.96 30.93 24.73 23.03 17.08 15.65 16.41 5.75%
EPS 3.43 3.45 2.81 2.02 0.43 1.51 0.92 24.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6417 0.5791 0.5134 0.4661 0.2928 0.4358 0.4071 7.87%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.39 1.80 1.30 0.865 0.95 2.16 1.03 -
P/RPS 3.26 1.82 1.65 1.17 1.16 2.86 1.30 16.54%
P/EPS 21.82 16.33 14.48 13.41 45.73 29.71 23.20 -1.01%
EY 4.58 6.12 6.91 7.46 2.19 3.37 4.31 1.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 0.79 0.58 0.68 1.03 0.52 14.45%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 15/02/19 23/02/18 17/02/17 25/02/16 27/02/15 -
Price 4.79 1.86 1.45 0.83 0.915 1.56 0.975 -
P/RPS 6.53 1.88 1.84 1.13 1.12 2.07 1.23 32.04%
P/EPS 43.73 16.88 16.15 12.87 44.05 21.46 21.96 12.15%
EY 2.29 5.92 6.19 7.77 2.27 4.66 4.55 -10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.01 0.88 0.56 0.65 0.74 0.49 29.73%

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