Highlights

[CAB] QoQ Annualized Quarter Result on 2013-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     538.52%    YoY -     496.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 657,606 645,678 635,744 609,000 584,633 575,778 552,040 12.41%
  QoQ % 1.85% 1.56% 4.39% 4.17% 1.54% 4.30% -
  Horiz. % 119.12% 116.96% 115.16% 110.32% 105.90% 104.30% 100.00%
PBT 10,577 14,800 7,476 15,622 2,501 -3,360 -4,256 -
  QoQ % -28.53% 97.97% -52.14% 524.55% 174.44% 21.05% -
  Horiz. % -248.53% -347.74% -175.66% -367.06% -58.77% 78.95% 100.00%
Tax -4,718 -5,738 -2,852 -2,090 360 2,268 524 -
  QoQ % 17.76% -101.19% -36.46% -680.56% -84.13% 332.82% -
  Horiz. % -900.51% -1,095.04% -544.27% -398.85% 68.70% 432.82% 100.00%
NP 5,858 9,062 4,624 13,532 2,861 -1,092 -3,732 -
  QoQ % -35.35% 95.98% -65.83% 372.93% 362.03% 70.74% -
  Horiz. % -156.98% -242.82% -123.90% -362.59% -76.67% 29.26% 100.00%
NP to SH 5,942 8,916 4,696 11,936 1,869 -1,542 -3,664 -
  QoQ % -33.35% 89.86% -60.66% 538.52% 221.23% 57.91% -
  Horiz. % -162.19% -243.34% -128.17% -325.76% -51.02% 42.09% 100.00%
Tax Rate 44.61 % 38.77 % 38.15 % 13.38 % -14.39 % - % - % -
  QoQ % 15.06% 1.63% 185.13% 192.98% 0.00% 0.00% -
  Horiz. % -310.01% -269.42% -265.11% -92.98% 100.00% - -
Total Cost 651,748 636,616 631,120 595,468 581,772 576,870 555,772 11.24%
  QoQ % 2.38% 0.87% 5.99% 2.35% 0.85% 3.80% -
  Horiz. % 117.27% 114.55% 113.56% 107.14% 104.68% 103.80% 100.00%
Net Worth 145,937 145,969 142,462 140,810 130,941 128,064 128,240 9.03%
  QoQ % -0.02% 2.46% 1.17% 7.54% 2.25% -0.14% -
  Horiz. % 113.80% 113.83% 111.09% 109.80% 102.11% 99.86% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 145,937 145,969 142,462 140,810 130,941 128,064 128,240 9.03%
  QoQ % -0.02% 2.46% 1.17% 7.54% 2.25% -0.14% -
  Horiz. % 113.80% 113.83% 111.09% 109.80% 102.11% 99.86% 100.00%
NOSH 131,474 131,504 131,910 131,598 132,264 130,677 130,857 0.32%
  QoQ % -0.02% -0.31% 0.24% -0.50% 1.21% -0.14% -
  Horiz. % 100.47% 100.49% 100.80% 100.57% 101.08% 99.86% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.89 % 1.40 % 0.73 % 2.22 % 0.49 % -0.19 % -0.68 % -
  QoQ % -36.43% 91.78% -67.12% 353.06% 357.89% 72.06% -
  Horiz. % -130.88% -205.88% -107.35% -326.47% -72.06% 27.94% 100.00%
ROE 4.07 % 6.11 % 3.30 % 8.48 % 1.43 % -1.20 % -2.86 % -
  QoQ % -33.39% 85.15% -61.08% 493.01% 219.17% 58.04% -
  Horiz. % -142.31% -213.64% -115.38% -296.50% -50.00% 41.96% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 500.18 490.99 481.95 462.77 442.02 440.61 421.86 12.06%
  QoQ % 1.87% 1.88% 4.14% 4.69% 0.32% 4.44% -
  Horiz. % 118.57% 116.39% 114.24% 109.70% 104.78% 104.44% 100.00%
EPS 4.52 6.78 3.56 9.07 1.41 -1.18 -2.80 -
  QoQ % -33.33% 90.45% -60.75% 543.26% 219.49% 57.86% -
  Horiz. % -161.43% -242.14% -127.14% -323.93% -50.36% 42.14% 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 1.1100 1.1100 1.0800 1.0700 0.9900 0.9800 0.9800 8.68%
  QoQ % 0.00% 2.78% 0.93% 8.08% 1.02% 0.00% -
  Horiz. % 113.27% 113.27% 110.20% 109.18% 101.02% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 99.44 97.63 96.13 92.09 88.40 87.06 83.47 12.42%
  QoQ % 1.85% 1.56% 4.39% 4.17% 1.54% 4.30% -
  Horiz. % 119.13% 116.96% 115.17% 110.33% 105.91% 104.30% 100.00%
EPS 0.90 1.35 0.71 1.80 0.28 -0.23 -0.55 -
  QoQ % -33.33% 90.14% -60.56% 542.86% 221.74% 58.18% -
  Horiz. % -163.64% -245.45% -129.09% -327.27% -50.91% 41.82% 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 0.2207 0.2207 0.2154 0.2129 0.1980 0.1936 0.1939 9.04%
  QoQ % 0.00% 2.46% 1.17% 7.53% 2.27% -0.15% -
  Horiz. % 113.82% 113.82% 111.09% 109.80% 102.11% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.5600 0.4800 0.5300 0.5800 0.5550 0.4450 0.3700 -
P/RPS 0.11 0.10 0.11 0.13 0.13 0.10 0.09 14.36%
  QoQ % 10.00% -9.09% -15.38% 0.00% 30.00% 11.11% -
  Horiz. % 122.22% 111.11% 122.22% 144.44% 144.44% 111.11% 100.00%
P/EPS 12.39 7.08 14.89 6.39 39.27 -37.71 -13.21 -
  QoQ % 75.00% -52.45% 133.02% -83.73% 204.14% -185.47% -
  Horiz. % -93.79% -53.60% -112.72% -48.37% -297.27% 285.47% 100.00%
EY 8.07 14.13 6.72 15.64 2.55 -2.65 -7.57 -
  QoQ % -42.89% 110.27% -57.03% 513.33% 196.23% 64.99% -
  Horiz. % -106.61% -186.66% -88.77% -206.61% -33.69% 35.01% 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 0.50 0.43 0.49 0.54 0.56 0.45 0.38 20.14%
  QoQ % 16.28% -12.24% -9.26% -3.57% 24.44% 18.42% -
  Horiz. % 131.58% 113.16% 128.95% 142.11% 147.37% 118.42% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 -
Price 0.8650 0.5750 0.5000 0.5750 0.5700 0.5650 0.4450 -
P/RPS 0.17 0.12 0.10 0.12 0.13 0.13 0.11 33.78%
  QoQ % 41.67% 20.00% -16.67% -7.69% 0.00% 18.18% -
  Horiz. % 154.55% 109.09% 90.91% 109.09% 118.18% 118.18% 100.00%
P/EPS 19.14 8.48 14.04 6.34 40.33 -47.88 -15.89 -
  QoQ % 125.71% -39.60% 121.45% -84.28% 184.23% -201.32% -
  Horiz. % -120.45% -53.37% -88.36% -39.90% -253.81% 301.32% 100.00%
EY 5.23 11.79 7.12 15.77 2.48 -2.09 -6.29 -
  QoQ % -55.64% 65.59% -54.85% 535.89% 218.66% 66.77% -
  Horiz. % -83.15% -187.44% -113.20% -250.72% -39.43% 33.23% 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 0.78 0.52 0.46 0.54 0.58 0.58 0.45 44.44%
  QoQ % 50.00% 13.04% -14.81% -6.90% 0.00% 28.89% -
  Horiz. % 173.33% 115.56% 102.22% 120.00% 128.89% 128.89% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers