Highlights

[CAB] QoQ Annualized Quarter Result on 2014-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     87.91%    YoY -     -6.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 837,460 792,970 751,988 672,412 657,606 645,678 635,744 20.23%
  QoQ % 5.61% 5.45% 11.83% 2.25% 1.85% 1.56% -
  Horiz. % 131.73% 124.73% 118.28% 105.77% 103.44% 101.56% 100.00%
PBT 17,274 1,580 -13,892 19,056 10,577 14,800 7,476 75.05%
  QoQ % 993.33% 111.37% -172.90% 80.16% -28.53% 97.97% -
  Horiz. % 231.07% 21.13% -185.82% 254.90% 141.48% 197.97% 100.00%
Tax -6,157 -3,642 -2,296 -7,436 -4,718 -5,738 -2,852 67.28%
  QoQ % -69.06% -58.62% 69.12% -57.59% 17.76% -101.19% -
  Horiz. % 215.90% 127.70% 80.50% 260.73% 165.45% 201.19% 100.00%
NP 11,117 -2,062 -16,188 11,620 5,858 9,062 4,624 79.76%
  QoQ % 639.15% 87.26% -239.31% 98.34% -35.35% 95.98% -
  Horiz. % 240.43% -44.59% -350.09% 251.30% 126.70% 195.98% 100.00%
NP to SH 9,660 -1,476 -12,960 11,167 5,942 8,916 4,696 61.96%
  QoQ % 754.47% 88.61% -216.06% 87.91% -33.35% 89.86% -
  Horiz. % 205.71% -31.43% -275.98% 237.80% 126.55% 189.86% 100.00%
Tax Rate 35.64 % 230.51 % - % 39.02 % 44.61 % 38.77 % 38.15 % -4.45%
  QoQ % -84.54% 0.00% 0.00% -12.53% 15.06% 1.63% -
  Horiz. % 93.42% 604.22% 0.00% 102.28% 116.93% 101.63% 100.00%
Total Cost 826,342 795,032 768,176 660,792 651,748 636,616 631,120 19.74%
  QoQ % 3.94% 3.50% 16.25% 1.39% 2.38% 0.87% -
  Horiz. % 130.93% 125.97% 121.72% 104.70% 103.27% 100.87% 100.00%
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
  QoQ % 2.57% 1.83% -2.46% 4.55% -0.02% 2.46% -
  Horiz. % 109.11% 106.38% 104.47% 107.10% 102.44% 102.46% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
  QoQ % 2.57% 1.83% -2.46% 4.55% -0.02% 2.46% -
  Horiz. % 109.11% 106.38% 104.47% 107.10% 102.44% 102.46% 100.00%
NOSH 135,167 131,785 131,707 131,531 131,474 131,504 131,910 1.64%
  QoQ % 2.57% 0.06% 0.13% 0.04% -0.02% -0.31% -
  Horiz. % 102.47% 99.91% 99.85% 99.71% 99.67% 99.69% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.33 % -0.26 % -2.15 % 1.73 % 0.89 % 1.40 % 0.73 % 49.34%
  QoQ % 611.54% 87.91% -224.28% 94.38% -36.43% 91.78% -
  Horiz. % 182.19% -35.62% -294.52% 236.99% 121.92% 191.78% 100.00%
ROE 6.21 % -0.97 % -8.71 % 7.32 % 4.07 % 6.11 % 3.30 % 52.60%
  QoQ % 740.21% 88.86% -218.99% 79.85% -33.39% 85.15% -
  Horiz. % 188.18% -29.39% -263.94% 221.82% 123.33% 185.15% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 619.57 601.71 570.95 511.22 500.18 490.99 481.95 18.28%
  QoQ % 2.97% 5.39% 11.68% 2.21% 1.87% 1.88% -
  Horiz. % 128.55% 124.85% 118.47% 106.07% 103.78% 101.88% 100.00%
EPS 7.15 -1.12 -9.84 8.49 4.52 6.78 3.56 59.39%
  QoQ % 738.39% 88.62% -215.90% 87.83% -33.33% 90.45% -
  Horiz. % 200.84% -31.46% -276.40% 238.48% 126.97% 190.45% 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 1.1500 1.1500 1.1300 1.1600 1.1100 1.1100 1.0800 4.29%
  QoQ % 0.00% 1.77% -2.59% 4.50% 0.00% 2.78% -
  Horiz. % 106.48% 106.48% 104.63% 107.41% 102.78% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 126.80 120.06 113.86 101.81 99.57 97.76 96.26 20.23%
  QoQ % 5.61% 5.45% 11.84% 2.25% 1.85% 1.56% -
  Horiz. % 131.73% 124.72% 118.28% 105.77% 103.44% 101.56% 100.00%
EPS 1.46 -0.22 -1.96 1.69 0.90 1.35 0.71 61.92%
  QoQ % 763.64% 88.78% -215.98% 87.78% -33.33% 90.14% -
  Horiz. % 205.63% -30.99% -276.06% 238.03% 126.76% 190.14% 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 0.2354 0.2295 0.2253 0.2310 0.2210 0.2210 0.2157 6.02%
  QoQ % 2.57% 1.86% -2.47% 4.52% 0.00% 2.46% -
  Horiz. % 109.13% 106.40% 104.45% 107.09% 102.46% 102.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0600 1.0500 1.0200 1.1000 0.5600 0.4800 0.5300 -
P/RPS 0.17 0.17 0.18 0.22 0.11 0.10 0.11 33.78%
  QoQ % 0.00% -5.56% -18.18% 100.00% 10.00% -9.09% -
  Horiz. % 154.55% 154.55% 163.64% 200.00% 100.00% 90.91% 100.00%
P/EPS 14.83 -93.75 -10.37 12.96 12.39 7.08 14.89 -0.27%
  QoQ % 115.82% -804.05% -180.02% 4.60% 75.00% -52.45% -
  Horiz. % 99.60% -629.62% -69.64% 87.04% 83.21% 47.55% 100.00%
EY 6.74 -1.07 -9.65 7.72 8.07 14.13 6.72 0.20%
  QoQ % 729.91% 88.91% -225.00% -4.34% -42.89% 110.27% -
  Horiz. % 100.30% -15.92% -143.60% 114.88% 120.09% 210.27% 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 0.92 0.91 0.90 0.95 0.50 0.43 0.49 52.37%
  QoQ % 1.10% 1.11% -5.26% 90.00% 16.28% -12.24% -
  Horiz. % 187.76% 185.71% 183.67% 193.88% 102.04% 87.76% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.9400 1.0700 0.9200 1.1000 0.8650 0.5750 0.5000 -
P/RPS 0.15 0.18 0.16 0.22 0.17 0.12 0.10 31.13%
  QoQ % -16.67% 12.50% -27.27% 29.41% 41.67% 20.00% -
  Horiz. % 150.00% 180.00% 160.00% 220.00% 170.00% 120.00% 100.00%
P/EPS 13.15 -95.54 -9.35 12.96 19.14 8.48 14.04 -4.28%
  QoQ % 113.76% -921.82% -172.15% -32.29% 125.71% -39.60% -
  Horiz. % 93.66% -680.48% -66.60% 92.31% 136.32% 60.40% 100.00%
EY 7.60 -1.05 -10.70 7.72 5.23 11.79 7.12 4.46%
  QoQ % 823.81% 90.19% -238.60% 47.61% -55.64% 65.59% -
  Horiz. % 106.74% -14.75% -150.28% 108.43% 73.46% 165.59% 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 0.82 0.93 0.81 0.95 0.78 0.52 0.46 47.17%
  QoQ % -11.83% 14.81% -14.74% 21.79% 50.00% 13.04% -
  Horiz. % 178.26% 202.17% 176.09% 206.52% 169.57% 113.04% 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.
 


 

162  149  415  1577 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.530.00 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.2950.00 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.12-0.025 
 K1 0.24+0.015 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers