Highlights

[CAB] QoQ Annualized Quarter Result on 2010-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Jun-2010  [#3]
Profit Trend QoQ -     85.99%    YoY -     222.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 475,706 490,476 508,148 507,470 515,098 535,984 494,417 -2.54%
  QoQ % -3.01% -3.48% 0.13% -1.48% -3.90% 8.41% -
  Horiz. % 96.22% 99.20% 102.78% 102.64% 104.18% 108.41% 100.00%
PBT 10,524 3,500 11,135 7,262 3,630 11,372 1,627 247.55%
  QoQ % 200.69% -68.57% 53.32% 100.07% -68.08% 598.96% -
  Horiz. % 646.83% 215.12% 684.39% 446.38% 223.11% 698.96% 100.00%
Tax -3,446 -1,688 -3,440 -2,410 -1,502 -3,072 -1,604 66.57%
  QoQ % -104.15% 50.93% -42.70% -60.50% 51.11% -91.52% -
  Horiz. % 214.84% 105.24% 214.46% 150.29% 93.64% 191.52% 100.00%
NP 7,078 1,812 7,695 4,852 2,128 8,300 23 4,474.09%
  QoQ % 290.62% -76.45% 58.59% 128.01% -74.36% 35,986.96% -
  Horiz. % 30,773.91% 7,878.26% 33,456.52% 21,095.65% 9,252.17% 36,086.96% 100.00%
NP to SH 5,636 1,520 7,208 4,441 2,388 8,312 1,906 106.15%
  QoQ % 270.79% -78.91% 62.29% 85.99% -71.27% 336.10% -
  Horiz. % 295.70% 79.75% 378.17% 233.02% 125.29% 436.10% 100.00%
Tax Rate 32.74 % 48.23 % 30.89 % 33.19 % 41.38 % 27.01 % 98.59 % -52.08%
  QoQ % -32.12% 56.13% -6.93% -19.79% 53.20% -72.60% -
  Horiz. % 33.21% 48.92% 31.33% 33.66% 41.97% 27.40% 100.00%
Total Cost 468,628 488,664 500,453 502,618 512,970 527,684 494,394 -3.51%
  QoQ % -4.10% -2.36% -0.43% -2.02% -2.79% 6.73% -
  Horiz. % 94.79% 98.84% 101.23% 101.66% 103.76% 106.73% 100.00%
Net Worth 88,227 85,172 88,084 84,262 81,349 82,856 80,141 6.62%
  QoQ % 3.59% -3.31% 4.54% 3.58% -1.82% 3.39% -
  Horiz. % 110.09% 106.28% 109.91% 105.14% 101.51% 103.39% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 88,227 85,172 88,084 84,262 81,349 82,856 80,141 6.62%
  QoQ % 3.59% -3.31% 4.54% 3.58% -1.82% 3.39% -
  Horiz. % 110.09% 106.28% 109.91% 105.14% 101.51% 103.39% 100.00%
NOSH 131,682 131,034 131,470 131,660 131,208 131,518 131,379 0.15%
  QoQ % 0.49% -0.33% -0.14% 0.34% -0.24% 0.11% -
  Horiz. % 100.23% 99.74% 100.07% 100.21% 99.87% 100.11% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.49 % 0.37 % 1.51 % 0.96 % 0.41 % 1.55 % 0.00 % -
  QoQ % 302.70% -75.50% 57.29% 134.15% -73.55% 0.00% -
  Horiz. % 96.13% 23.87% 97.42% 61.94% 26.45% 100.00% -
ROE 6.39 % 1.78 % 8.18 % 5.27 % 2.94 % 10.03 % 2.38 % 93.29%
  QoQ % 258.99% -78.24% 55.22% 79.25% -70.69% 321.43% -
  Horiz. % 268.49% 74.79% 343.70% 221.43% 123.53% 421.43% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 361.25 374.31 386.51 385.44 392.58 407.53 376.33 -2.69%
  QoQ % -3.49% -3.16% 0.28% -1.82% -3.67% 8.29% -
  Horiz. % 95.99% 99.46% 102.71% 102.42% 104.32% 108.29% 100.00%
EPS 4.28 1.16 5.47 3.37 1.82 6.32 1.45 105.91%
  QoQ % 268.97% -78.79% 62.31% 85.16% -71.20% 335.86% -
  Horiz. % 295.17% 80.00% 377.24% 232.41% 125.52% 435.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6700 0.6500 0.6700 0.6400 0.6200 0.6300 0.6100 6.46%
  QoQ % 3.08% -2.99% 4.69% 3.23% -1.59% 3.28% -
  Horiz. % 109.84% 106.56% 109.84% 104.92% 101.64% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 68.89 71.03 73.59 73.49 74.60 77.62 71.60 -2.54%
  QoQ % -3.01% -3.48% 0.14% -1.49% -3.89% 8.41% -
  Horiz. % 96.22% 99.20% 102.78% 102.64% 104.19% 108.41% 100.00%
EPS 0.82 0.22 1.04 0.64 0.35 1.20 0.28 104.83%
  QoQ % 272.73% -78.85% 62.50% 82.86% -70.83% 328.57% -
  Horiz. % 292.86% 78.57% 371.43% 228.57% 125.00% 428.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1278 0.1233 0.1276 0.1220 0.1178 0.1200 0.1161 6.62%
  QoQ % 3.65% -3.37% 4.59% 3.57% -1.83% 3.36% -
  Horiz. % 110.08% 106.20% 109.91% 105.08% 101.46% 103.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.3000 0.3100 0.3200 0.3200 0.3100 0.3400 0.3100 -
P/RPS 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/EPS 7.01 26.72 5.84 9.49 17.03 5.38 21.37 -52.47%
  QoQ % -73.76% 357.53% -38.46% -44.27% 216.54% -74.82% -
  Horiz. % 32.80% 125.04% 27.33% 44.41% 79.69% 25.18% 100.00%
EY 14.27 3.74 17.13 10.54 5.87 18.59 4.68 110.42%
  QoQ % 281.55% -78.17% 62.52% 79.56% -68.42% 297.22% -
  Horiz. % 304.91% 79.91% 366.03% 225.21% 125.43% 397.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.48 0.48 0.50 0.50 0.54 0.51 -8.01%
  QoQ % -6.25% 0.00% -4.00% 0.00% -7.41% 5.88% -
  Horiz. % 88.24% 94.12% 94.12% 98.04% 98.04% 105.88% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.2900 0.3000 0.3200 0.3400 0.3000 0.2900 0.3400 -
P/RPS 0.08 0.08 0.08 0.09 0.08 0.07 0.09 -7.56%
  QoQ % 0.00% 0.00% -11.11% 12.50% 14.29% -22.22% -
  Horiz. % 88.89% 88.89% 88.89% 100.00% 88.89% 77.78% 100.00%
P/EPS 6.78 25.86 5.84 10.08 16.48 4.59 23.44 -56.30%
  QoQ % -73.78% 342.81% -42.06% -38.83% 259.04% -80.42% -
  Horiz. % 28.92% 110.32% 24.91% 43.00% 70.31% 19.58% 100.00%
EY 14.76 3.87 17.13 9.92 6.07 21.79 4.27 128.79%
  QoQ % 281.40% -77.41% 72.68% 63.43% -72.14% 410.30% -
  Horiz. % 345.67% 90.63% 401.17% 232.32% 142.15% 510.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.46 0.48 0.53 0.48 0.46 0.56 -16.16%
  QoQ % -6.52% -4.17% -9.43% 10.42% 4.35% -17.86% -
  Horiz. % 76.79% 82.14% 85.71% 94.64% 85.71% 82.14% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS