[KOBAY] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 60.43%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 82,147 92,833 35,796 49,939 43,704 41,322 28,359 19.38%
PBT 11,973 21,390 7,081 9,860 6,689 5,882 1,752 37.73%
Tax -3,230 -6,236 -1,096 -2,854 -1,490 -1,288 -994 21.69%
NP 8,743 15,154 5,985 7,006 5,199 4,594 758 50.28%
-
NP to SH 9,033 14,519 5,953 6,932 5,162 4,546 730 52.05%
-
Tax Rate 26.98% 29.15% 15.48% 28.95% 22.28% 21.90% 56.74% -
Total Cost 73,404 77,679 29,811 42,933 38,505 36,728 27,601 17.69%
-
Net Worth 384,217 323,401 209,313 188,892 167,450 152,038 95,502 26.09%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 384,217 323,401 209,313 188,892 167,450 152,038 95,502 26.09%
NOSH 326,180 326,180 102,104 102,104 102,093 102,039 102,039 21.36%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.64% 16.32% 16.72% 14.03% 11.90% 11.12% 2.67% -
ROE 2.35% 4.49% 2.84% 3.67% 3.08% 2.99% 0.76% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 25.66 30.71 35.06 48.91 42.80 40.50 41.57 -7.72%
EPS 2.82 4.80 5.83 6.79 5.06 4.45 1.07 17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.07 2.05 1.85 1.64 1.49 1.40 -2.53%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 25.18 28.46 10.97 15.31 13.40 12.67 8.69 19.39%
EPS 2.77 4.45 1.83 2.13 1.58 1.39 0.22 52.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1779 0.9915 0.6417 0.5791 0.5134 0.4661 0.2928 26.09%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.72 6.03 2.39 1.80 1.30 0.865 0.95 -
P/RPS 10.60 19.63 6.82 3.68 3.04 2.14 2.29 29.08%
P/EPS 96.41 125.53 40.99 26.51 25.71 19.42 88.77 1.38%
EY 1.04 0.80 2.44 3.77 3.89 5.15 1.13 -1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 5.64 1.17 0.97 0.79 0.58 0.68 22.23%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 09/02/23 17/02/22 25/02/21 26/02/20 15/02/19 23/02/18 17/02/17 -
Price 3.07 4.71 4.79 1.86 1.45 0.83 0.915 -
P/RPS 11.97 15.33 13.66 3.80 3.39 2.05 2.20 32.60%
P/EPS 108.82 98.05 82.16 27.40 28.68 18.63 85.50 4.09%
EY 0.92 1.02 1.22 3.65 3.49 5.37 1.17 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 4.40 2.34 1.01 0.88 0.56 0.65 25.65%

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