[KOBAY] YoY TTM Result on 31-Mar-2017 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 497.59%
YoY- -17.01%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 198,726 163,797 150,781 117,494 101,762 111,719 93,407 13.39%
PBT 32,336 25,594 13,105 9,493 9,567 9,488 11,701 18.44%
Tax -9,569 -6,140 -4,070 -3,183 -2,472 -2,119 -1,558 35.28%
NP 22,767 19,454 9,035 6,310 7,095 7,369 10,143 14.41%
-
NP to SH 22,572 19,272 8,870 5,707 6,877 7,209 10,033 14.45%
-
Tax Rate 29.59% 23.99% 31.06% 33.53% 25.84% 22.33% 13.32% -
Total Cost 175,959 144,343 141,746 111,184 94,667 104,350 83,264 13.26%
-
Net Worth 191,955 172,555 153,066 79,325 137,659 133,955 127,972 6.98%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - 2,021 - - -
Div Payout % - - - - 29.39% - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 191,955 172,555 153,066 79,325 137,659 133,955 127,972 6.98%
NOSH 102,104 102,104 102,093 102,039 67,812 67,314 67,353 7.17%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 11.46% 11.88% 5.99% 5.37% 6.97% 6.60% 10.86% -
ROE 11.76% 11.17% 5.79% 7.19% 5.00% 5.38% 7.84% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 194.63 160.42 147.76 148.12 150.06 165.97 138.68 5.80%
EPS 22.11 18.87 8.69 7.19 10.14 10.71 14.90 6.79%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.88 1.69 1.50 1.00 2.03 1.99 1.90 -0.17%
Adjusted Per Share Value based on latest NOSH - 102,039
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 60.93 50.22 46.23 36.02 31.20 34.25 28.64 13.39%
EPS 6.92 5.91 2.72 1.75 2.11 2.21 3.08 14.42%
DPS 0.00 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.5885 0.529 0.4693 0.2432 0.422 0.4107 0.3923 6.98%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.40 1.40 0.945 0.89 1.49 0.995 0.80 -
P/RPS 0.72 0.87 0.64 0.60 0.99 0.60 0.58 3.66%
P/EPS 6.33 7.42 10.87 12.37 14.69 9.29 5.37 2.77%
EY 15.79 13.48 9.20 8.08 6.81 10.76 18.62 -2.70%
DY 0.00 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 0.74 0.83 0.63 0.89 0.73 0.50 0.42 9.89%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 17/05/19 25/05/18 26/05/17 27/05/16 26/05/15 23/05/14 -
Price 1.88 1.43 1.05 1.07 1.44 1.13 0.85 -
P/RPS 0.97 0.89 0.71 0.72 0.96 0.68 0.61 8.02%
P/EPS 8.50 7.58 12.08 14.87 14.20 10.55 5.71 6.84%
EY 11.76 13.20 8.28 6.72 7.04 9.48 17.52 -6.42%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 1.00 0.85 0.70 1.07 0.71 0.57 0.45 14.22%

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