Highlights

[CAB] QoQ Annualized Quarter Result on 2015-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     754.47%    YoY -     62.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,042,710 1,014,816 891,692 837,460 792,970 751,988 672,412 33.94%
  QoQ % 2.75% 13.81% 6.48% 5.61% 5.45% 11.83% -
  Horiz. % 155.07% 150.92% 132.61% 124.55% 117.93% 111.83% 100.00%
PBT 13,180 -15,364 29,286 17,274 1,580 -13,892 19,056 -21.77%
  QoQ % 185.78% -152.46% 69.53% 993.33% 111.37% -172.90% -
  Horiz. % 69.16% -80.63% 153.68% 90.65% 8.29% -72.90% 100.00%
Tax -3,628 -932 -8,343 -6,157 -3,642 -2,296 -7,436 -38.00%
  QoQ % -289.27% 88.83% -35.50% -69.06% -58.62% 69.12% -
  Horiz. % 48.79% 12.53% 112.20% 82.80% 48.98% 30.88% 100.00%
NP 9,552 -16,296 20,943 11,117 -2,062 -16,188 11,620 -12.24%
  QoQ % 158.62% -177.81% 88.38% 639.15% 87.26% -239.31% -
  Horiz. % 82.20% -140.24% 180.23% 95.67% -17.75% -139.31% 100.00%
NP to SH 3,994 -16,760 16,041 9,660 -1,476 -12,960 11,167 -49.58%
  QoQ % 123.83% -204.48% 66.06% 754.47% 88.61% -216.06% -
  Horiz. % 35.77% -150.09% 143.65% 86.50% -13.22% -116.06% 100.00%
Tax Rate 27.53 % - % 28.49 % 35.64 % 230.51 % - % 39.02 % -20.73%
  QoQ % 0.00% 0.00% -20.06% -84.54% 0.00% 0.00% -
  Horiz. % 70.55% 0.00% 73.01% 91.34% 590.75% 0.00% 100.00%
Total Cost 1,033,158 1,031,112 870,749 826,342 795,032 768,176 660,792 34.67%
  QoQ % 0.20% 18.42% 5.37% 3.94% 3.50% 16.25% -
  Horiz. % 156.35% 156.04% 131.77% 125.05% 120.32% 116.25% 100.00%
Net Worth 181,545 178,713 169,584 155,443 151,553 148,829 152,576 12.28%
  QoQ % 1.58% 5.38% 9.10% 2.57% 1.83% -2.46% -
  Horiz. % 118.99% 117.13% 111.15% 101.88% 99.33% 97.54% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 181,545 178,713 169,584 155,443 151,553 148,829 152,576 12.28%
  QoQ % 1.58% 5.38% 9.10% 2.57% 1.83% -2.46% -
  Horiz. % 118.99% 117.13% 111.15% 101.88% 99.33% 97.54% 100.00%
NOSH 151,287 150,179 139,003 135,167 131,785 131,707 131,531 9.77%
  QoQ % 0.74% 8.04% 2.84% 2.57% 0.06% 0.13% -
  Horiz. % 115.02% 114.18% 105.68% 102.76% 100.19% 100.13% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.92 % -1.61 % 2.35 % 1.33 % -0.26 % -2.15 % 1.73 % -34.34%
  QoQ % 157.14% -168.51% 76.69% 611.54% 87.91% -224.28% -
  Horiz. % 53.18% -93.06% 135.84% 76.88% -15.03% -124.28% 100.00%
ROE 2.20 % -9.38 % 9.46 % 6.21 % -0.97 % -8.71 % 7.32 % -55.10%
  QoQ % 123.45% -199.15% 52.33% 740.21% 88.86% -218.99% -
  Horiz. % 30.05% -128.14% 129.23% 84.84% -13.25% -118.99% 100.00%
Per Share
31/12/18 31/12/17 30/12/16 30/12/15 31/03/14 31/12/14 30/09/14 CAGR
RPS 689.22 675.74 641.49 619.57 601.71 570.95 511.22 22.02%
  QoQ % 1.99% 5.34% 3.54% 2.97% 5.39% 11.68% -
  Horiz. % 134.82% 132.18% 125.48% 121.19% 117.70% 111.68% 100.00%
EPS 2.64 -11.16 11.54 7.15 -1.12 -9.84 8.49 -54.07%
  QoQ % 123.66% -196.71% 61.40% 738.39% 88.62% -215.90% -
  Horiz. % 31.10% -131.45% 135.92% 84.22% -13.19% -115.90% 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 1.2000 1.1900 1.2200 1.1500 1.1500 1.1300 1.1600 2.28%
  QoQ % 0.84% -2.46% 6.09% 0.00% 1.77% -2.59% -
  Horiz. % 103.45% 102.59% 105.17% 99.14% 99.14% 97.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 158.00 153.78 135.12 126.90 120.16 113.95 101.89 33.94%
  QoQ % 2.74% 13.81% 6.48% 5.61% 5.45% 11.84% -
  Horiz. % 155.07% 150.93% 132.61% 124.55% 117.93% 111.84% 100.00%
EPS 0.61 -2.54 2.43 1.46 -0.22 -1.96 1.69 -49.27%
  QoQ % 124.02% -204.53% 66.44% 763.64% 88.78% -215.98% -
  Horiz. % 36.09% -150.30% 143.79% 86.39% -13.02% -115.98% 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 0.2751 0.2708 0.2570 0.2355 0.2297 0.2255 0.2312 12.28%
  QoQ % 1.59% 5.37% 9.13% 2.53% 1.86% -2.47% -
  Horiz. % 118.99% 117.13% 111.16% 101.86% 99.35% 97.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.6100 1.5700 1.0000 1.0600 1.0500 1.0200 1.1000 -
P/RPS 0.23 0.23 0.16 0.17 0.17 0.18 0.22 3.01%
  QoQ % 0.00% 43.75% -5.88% 0.00% -5.56% -18.18% -
  Horiz. % 104.55% 104.55% 72.73% 77.27% 77.27% 81.82% 100.00%
P/EPS 60.98 -14.07 8.67 14.83 -93.75 -10.37 12.96 180.53%
  QoQ % 533.40% -262.28% -41.54% 115.82% -804.05% -180.02% -
  Horiz. % 470.52% -108.56% 66.90% 114.43% -723.38% -80.02% 100.00%
EY 1.64 -7.11 11.54 6.74 -1.07 -9.65 7.72 -64.36%
  QoQ % 123.07% -161.61% 71.22% 729.91% 88.91% -225.00% -
  Horiz. % 21.24% -92.10% 149.48% 87.31% -13.86% -125.00% 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 1.34 1.32 0.82 0.92 0.91 0.90 0.95 25.75%
  QoQ % 1.52% 60.98% -10.87% 1.10% 1.11% -5.26% -
  Horiz. % 141.05% 138.95% 86.32% 96.84% 95.79% 94.74% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 -
Price 1.6000 1.7500 1.4100 0.9400 1.0700 0.9200 1.1000 -
P/RPS 0.23 0.26 0.22 0.15 0.18 0.16 0.22 3.01%
  QoQ % -11.54% 18.18% 46.67% -16.67% 12.50% -27.27% -
  Horiz. % 104.55% 118.18% 100.00% 68.18% 81.82% 72.73% 100.00%
P/EPS 60.61 -15.68 12.22 13.15 -95.54 -9.35 12.96 179.40%
  QoQ % 486.54% -228.31% -7.07% 113.76% -921.82% -172.15% -
  Horiz. % 467.67% -120.99% 94.29% 101.47% -737.19% -72.15% 100.00%
EY 1.65 -6.38 8.18 7.60 -1.05 -10.70 7.72 -64.22%
  QoQ % 125.86% -178.00% 7.63% 823.81% 90.19% -238.60% -
  Horiz. % 21.37% -82.64% 105.96% 98.45% -13.60% -138.60% 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 1.33 1.47 1.16 0.82 0.93 0.81 0.95 25.12%
  QoQ % -9.52% 26.72% 41.46% -11.83% 14.81% -14.74% -
  Horiz. % 140.00% 154.74% 122.11% 86.32% 97.89% 85.26% 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.
 


 

251  236  551  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers