[KOBAY] YoY Quarter Result on 31-Dec-2018 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
15-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 28.89%
YoY- 13.55%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 92,833 35,796 49,939 43,704 41,322 28,359 25,704 23.84%
PBT 21,390 7,081 9,860 6,689 5,882 1,752 3,101 37.92%
Tax -6,236 -1,096 -2,854 -1,490 -1,288 -994 -939 37.06%
NP 15,154 5,985 7,006 5,199 4,594 758 2,162 38.29%
-
NP to SH 14,519 5,953 6,932 5,162 4,546 730 2,139 37.56%
-
Tax Rate 29.15% 15.48% 28.95% 22.28% 21.90% 56.74% 30.28% -
Total Cost 77,679 29,811 42,933 38,505 36,728 27,601 23,542 21.99%
-
Net Worth 323,401 209,313 188,892 167,450 152,038 95,502 142,148 14.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 323,401 209,313 188,892 167,450 152,038 95,502 142,148 14.66%
NOSH 326,180 102,104 102,104 102,093 102,039 102,039 67,689 29.93%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 16.32% 16.72% 14.03% 11.90% 11.12% 2.67% 8.41% -
ROE 4.49% 2.84% 3.67% 3.08% 2.99% 0.76% 1.50% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 30.71 35.06 48.91 42.80 40.50 41.57 37.97 -3.47%
EPS 4.80 5.83 6.79 5.06 4.45 1.07 3.16 7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 2.05 1.85 1.64 1.49 1.40 2.10 -10.62%
Adjusted Per Share Value based on latest NOSH - 102,093
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.02 11.19 15.61 13.66 12.92 8.86 8.03 23.85%
EPS 4.54 1.86 2.17 1.61 1.42 0.23 0.67 37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0108 0.6542 0.5904 0.5234 0.4752 0.2985 0.4443 14.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 6.03 2.39 1.80 1.30 0.865 0.95 2.16 -
P/RPS 19.63 6.82 3.68 3.04 2.14 2.29 5.69 22.90%
P/EPS 125.53 40.99 26.51 25.71 19.42 88.77 68.35 10.65%
EY 0.80 2.44 3.77 3.89 5.15 1.13 1.46 -9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 1.17 0.97 0.79 0.58 0.68 1.03 32.72%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 17/02/22 25/02/21 26/02/20 15/02/19 23/02/18 17/02/17 25/02/16 -
Price 4.71 4.79 1.86 1.45 0.83 0.915 1.56 -
P/RPS 15.33 13.66 3.80 3.39 2.05 2.20 4.11 24.50%
P/EPS 98.05 82.16 27.40 28.68 18.63 85.50 49.37 12.10%
EY 1.02 1.22 3.65 3.49 5.37 1.17 2.03 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.34 1.01 0.88 0.56 0.65 0.74 34.56%

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