[KOBAY] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 16.77%
YoY- 25.88%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 297,214 377,573 183,997 185,681 183,106 159,775 131,870 14.49%
PBT 28,444 72,752 41,579 34,883 26,230 21,077 9,655 19.72%
Tax -10,230 -19,863 -9,694 -9,865 -7,101 -5,721 -3,446 19.87%
NP 18,214 52,889 31,885 25,018 19,129 15,356 6,209 19.63%
-
NP to SH 19,096 52,085 31,268 24,840 18,973 15,152 6,088 20.97%
-
Tax Rate 35.97% 27.30% 23.31% 28.28% 27.07% 27.14% 35.69% -
Total Cost 279,000 324,684 152,112 160,663 163,977 144,419 125,661 14.21%
-
Net Worth 381,015 371,039 219,205 203,186 181,745 162,345 147,956 17.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 6,403 9,363 - - - - - -
Div Payout % 33.53% 17.98% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 381,015 371,039 219,205 203,186 181,745 162,345 147,956 17.06%
NOSH 326,180 326,180 306,280 102,104 102,104 102,093 102,039 21.36%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.13% 14.01% 17.33% 13.47% 10.45% 9.61% 4.71% -
ROE 5.01% 14.04% 14.26% 12.23% 10.44% 9.33% 4.11% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 92.83 119.06 61.27 181.85 179.33 156.48 129.23 -5.36%
EPS 5.96 16.42 10.41 24.33 18.58 14.84 5.97 -0.02%
DPS 2.00 2.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 0.73 1.99 1.78 1.59 1.45 -3.23%
Adjusted Per Share Value based on latest NOSH - 306,280
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.12 115.76 56.41 56.93 56.14 48.98 40.43 14.49%
EPS 5.85 15.97 9.59 7.62 5.82 4.65 1.87 20.92%
DPS 1.96 2.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1681 1.1375 0.672 0.6229 0.5572 0.4977 0.4536 17.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.89 2.63 4.90 1.93 1.55 1.51 0.84 -
P/RPS 2.04 2.21 8.00 1.06 0.86 0.96 0.65 20.98%
P/EPS 31.69 16.01 47.06 7.93 8.34 10.18 14.08 14.47%
EY 3.16 6.24 2.13 12.61 11.99 9.83 7.10 -12.61%
DY 1.06 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.25 6.71 0.97 0.87 0.95 0.58 18.29%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 16/11/22 25/11/21 27/11/20 22/11/19 22/11/18 29/11/17 -
Price 1.76 2.76 6.10 2.51 1.58 1.48 0.90 -
P/RPS 1.90 2.32 9.96 1.38 0.88 0.95 0.70 18.09%
P/EPS 29.51 16.80 58.58 10.32 8.50 9.97 15.08 11.83%
EY 3.39 5.95 1.71 9.69 11.76 10.03 6.63 -10.57%
DY 1.14 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.36 8.36 1.26 0.89 0.93 0.62 15.59%

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