[KOBAY] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 27.4%
YoY- 66.94%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 292,317 366,887 241,034 171,538 189,341 162,157 144,833 12.41%
PBT 21,643 63,335 55,888 32,104 29,401 21,884 13,785 7.80%
Tax -9,715 -16,857 -14,834 -8,107 -8,465 -5,923 -3,740 17.23%
NP 11,928 46,478 41,054 23,997 20,936 15,961 10,045 2.90%
-
NP to SH 13,132 46,599 39,834 23,861 20,743 15,768 9,904 4.81%
-
Tax Rate 44.89% 26.62% 26.54% 25.25% 28.79% 27.07% 27.13% -
Total Cost 280,389 320,409 199,980 147,541 168,405 146,196 134,788 12.97%
-
Net Worth 384,217 384,217 323,401 209,313 188,892 167,450 152,038 16.70%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 6,403 9,363 - - - - - -
Div Payout % 48.76% 20.09% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 384,217 384,217 323,401 209,313 188,892 167,450 152,038 16.70%
NOSH 326,180 326,180 326,180 102,104 102,104 102,093 102,039 21.36%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.08% 12.67% 17.03% 13.99% 11.06% 9.84% 6.94% -
ROE 3.42% 12.13% 12.32% 11.40% 10.98% 9.42% 6.51% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 91.30 114.59 79.75 168.00 185.44 158.82 141.94 -7.08%
EPS 4.10 14.55 13.18 23.37 20.32 15.44 9.71 -13.37%
DPS 2.00 2.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.07 2.05 1.85 1.64 1.49 -3.54%
Adjusted Per Share Value based on latest NOSH - 326,180
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 91.37 114.67 75.34 53.62 59.18 50.68 45.27 12.41%
EPS 4.10 14.56 12.45 7.46 6.48 4.93 3.10 4.76%
DPS 2.00 2.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2009 1.2009 1.0108 0.6542 0.5904 0.5234 0.4752 16.70%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.33 2.72 6.03 2.39 1.80 1.30 0.865 -
P/RPS 1.46 2.37 7.56 1.42 0.97 0.82 0.61 15.64%
P/EPS 32.43 18.69 45.75 10.23 8.86 8.42 8.91 24.01%
EY 3.08 5.35 2.19 9.78 11.29 11.88 11.22 -19.37%
DY 1.50 1.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.27 5.64 1.17 0.97 0.79 0.58 11.41%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 09/02/23 17/02/22 25/02/21 26/02/20 15/02/19 23/02/18 -
Price 1.28 3.07 4.71 4.79 1.86 1.45 0.83 -
P/RPS 1.40 2.68 5.91 2.85 1.00 0.91 0.58 15.81%
P/EPS 31.21 21.09 35.74 20.50 9.16 9.39 8.55 24.07%
EY 3.20 4.74 2.80 4.88 10.92 10.65 11.69 -19.41%
DY 1.56 0.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.56 4.40 2.34 1.01 0.88 0.56 11.38%

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