[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 347,423 297,214 377,573 183,997 185,681 183,106 159,775 13.80%
PBT 27,014 28,444 72,752 41,579 34,883 26,230 21,077 4.21%
Tax -10,582 -10,230 -19,863 -9,694 -9,865 -7,101 -5,721 10.78%
NP 16,432 18,214 52,889 31,885 25,018 19,129 15,356 1.13%
-
NP to SH 18,817 19,096 52,085 31,268 24,840 18,973 15,152 3.67%
-
Tax Rate 39.17% 35.97% 27.30% 23.31% 28.28% 27.07% 27.14% -
Total Cost 330,991 279,000 324,684 152,112 160,663 163,977 144,419 14.80%
-
Net Worth 387,127 381,015 371,039 219,205 203,186 181,745 162,345 15.56%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - 6,403 9,363 - - - - -
Div Payout % - 33.53% 17.98% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 387,127 381,015 371,039 219,205 203,186 181,745 162,345 15.56%
NOSH 319,939 326,180 326,180 306,280 102,104 102,104 102,093 20.94%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.73% 6.13% 14.01% 17.33% 13.47% 10.45% 9.61% -
ROE 4.86% 5.01% 14.04% 14.26% 12.23% 10.44% 9.33% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 108.59 92.83 119.06 61.27 181.85 179.33 156.48 -5.90%
EPS 5.88 5.96 16.42 10.41 24.33 18.58 14.84 -14.28%
DPS 0.00 2.00 2.95 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.17 0.73 1.99 1.78 1.59 -4.44%
Adjusted Per Share Value based on latest NOSH - 306,280
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 108.59 92.90 118.01 57.51 58.04 57.23 49.94 13.80%
EPS 5.88 5.97 16.28 9.77 7.76 5.93 4.74 3.65%
DPS 0.00 2.00 2.93 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.1909 1.1597 0.6851 0.6351 0.5681 0.5074 15.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.45 1.89 2.63 4.90 1.93 1.55 1.51 -
P/RPS 1.34 2.04 2.21 8.00 1.06 0.86 0.96 5.71%
P/EPS 24.65 31.69 16.01 47.06 7.93 8.34 10.18 15.86%
EY 4.06 3.16 6.24 2.13 12.61 11.99 9.83 -13.69%
DY 0.00 1.06 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.59 2.25 6.71 0.97 0.87 0.95 3.96%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 16/11/23 16/11/22 25/11/21 27/11/20 22/11/19 22/11/18 -
Price 1.31 1.76 2.76 6.10 2.51 1.58 1.48 -
P/RPS 1.21 1.90 2.32 9.96 1.38 0.88 0.95 4.11%
P/EPS 22.27 29.51 16.80 58.58 10.32 8.50 9.97 14.31%
EY 4.49 3.39 5.95 1.71 9.69 11.76 10.03 -12.52%
DY 0.00 1.14 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.48 2.36 8.36 1.26 0.89 0.93 2.52%

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