[KOBAY] YoY Quarter Result on 31-Mar-2022 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 4.05%
YoY- 113.8%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
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 73,630 100,067 35,218 48,089 38,704 37,064 31,116 15.42%
PBT 10,597 20,911 8,776 8,806 5,871 2,161 2,840 24.52%
Tax -2,775 -5,194 -1,674 -2,324 -1,220 -1,003 -672 26.64%
NP 7,822 15,717 7,102 6,482 4,651 1,158 2,168 23.83%
-
NP to SH 7,922 15,107 7,066 6,447 4,618 1,114 2,148 24.28%
-
Tax Rate 26.19% 24.84% 19.07% 26.39% 20.78% 46.41% 23.66% -
Total Cost 65,808 84,350 28,116 41,607 34,053 35,906 28,948 14.66%
-
Net Worth 381,015 337,865 210,334 191,955 172,555 153,066 79,325 29.87%
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 79,325 29.87%
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 10.62% 15.71% 20.17% 13.48% 12.02% 3.12% 6.97% -
ROE 2.08% 4.47% 3.36% 3.36% 2.68% 0.73% 2.71% -
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 23.00 32.58 34.49 47.10 37.91 36.32 39.23 -8.51%
EPS 2.47 4.92 6.92 6.31 4.52 1.09 2.11 2.65%
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 1.00 2.94%
Adjusted Per Share Value based on latest NOSH - 326,180
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 22.57 30.68 10.80 14.74 11.87 11.36 9.54 15.42%
EPS 2.43 4.63 2.17 1.98 1.42 0.34 0.66 24.25%
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 0.2432 29.87%
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 10.91 13.44 13.63 2.97 3.69 2.60 2.27 29.89%
P/EPS 101.45 89.05 67.92 22.17 30.95 86.56 32.87 20.65%
EY 0.99 1.12 1.47 4.51 3.23 1.16 3.04 -17.04%
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 0.89 15.46%
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 9.83 9.82 12.70 3.99 3.77 2.89 2.73 23.79%
P/EPS 91.34 65.06 63.29 29.77 31.62 96.18 39.51 14.98%
EY 1.09 1.54 1.58 3.36 3.16 1.04 2.53 -13.08%
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 1.07 10.03%

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