[KOBAY] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -10.44%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 158,667 198,726 163,797 150,781 117,494 101,762 111,719 6.01%
PBT 32,074 32,336 25,594 13,105 9,493 9,567 9,488 22.48%
Tax -7,457 -9,569 -6,140 -4,070 -3,183 -2,472 -2,119 23.30%
NP 24,617 22,767 19,454 9,035 6,310 7,095 7,369 22.24%
-
NP to SH 24,480 22,572 19,272 8,870 5,707 6,877 7,209 22.57%
-
Tax Rate 23.25% 29.59% 23.99% 31.06% 33.53% 25.84% 22.33% -
Total Cost 134,050 175,959 144,343 141,746 111,184 94,667 104,350 4.25%
-
Net Worth 210,334 191,955 172,555 153,066 79,325 137,659 133,955 7.80%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - 2,021 - -
Div Payout % - - - - - 29.39% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 210,334 191,955 172,555 153,066 79,325 137,659 133,955 7.80%
NOSH 102,104 102,104 102,104 102,093 102,039 67,812 67,314 7.18%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 15.51% 11.46% 11.88% 5.99% 5.37% 6.97% 6.60% -
ROE 11.64% 11.76% 11.17% 5.79% 7.19% 5.00% 5.38% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 155.40 194.63 160.42 147.76 148.12 150.06 165.97 -1.08%
EPS 23.98 22.11 18.87 8.69 7.19 10.14 10.71 14.36%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.06 1.88 1.69 1.50 1.00 2.03 1.99 0.57%
Adjusted Per Share Value based on latest NOSH - 102,093
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 48.64 60.93 50.22 46.23 36.02 31.20 34.25 6.01%
EPS 7.51 6.92 5.91 2.72 1.75 2.11 2.21 22.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.6448 0.5885 0.529 0.4693 0.2432 0.422 0.4107 7.80%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 4.70 1.40 1.40 0.945 0.89 1.49 0.995 -
P/RPS 3.02 0.72 0.87 0.64 0.60 0.99 0.60 30.87%
P/EPS 19.60 6.33 7.42 10.87 12.37 14.69 9.29 13.23%
EY 5.10 15.79 13.48 9.20 8.08 6.81 10.76 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 2.01 0.00 -
P/NAPS 2.28 0.74 0.83 0.63 0.89 0.73 0.50 28.74%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 28/05/20 17/05/19 25/05/18 26/05/17 27/05/16 26/05/15 -
Price 4.38 1.88 1.43 1.05 1.07 1.44 1.13 -
P/RPS 2.82 0.97 0.89 0.71 0.72 0.96 0.68 26.72%
P/EPS 18.27 8.50 7.58 12.08 14.87 14.20 10.55 9.57%
EY 5.47 11.76 13.20 8.28 6.72 7.04 9.48 -8.75%
DY 0.00 0.00 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 2.13 1.00 0.85 0.70 1.07 0.71 0.57 24.54%

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