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 - 690,508
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 121.28 114.84 108.90 97.38 95.24 93.51 92.07 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%
EPS 1.40 -0.21 -1.88 1.62 0.86 1.29 0.68 62.05%
  QoQ % 766.67% 88.83% -216.05% 88.37% -33.33% 89.71% -
  Horiz. % 205.88% -30.88% -276.47% 238.24% 126.47% 189.71% 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 0.2251 0.2195 0.2155 0.2210 0.2113 0.2114 0.2063 6.00%
  QoQ % 2.55% 1.86% -2.49% 4.59% -0.05% 2.47% -
  Horiz. % 109.11% 106.40% 104.46% 107.13% 102.42% 102.47% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

262  325  476  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.07+0.015 
 VC 0.09+0.02 
 HIBISCS 0.52+0.015 
 SAPNRG 0.11+0.005 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.15+0.015 
 HSI-H8M 0.33-0.08 
 ARMADA 0.185+0.01 
 DGB 0.0250.00 
 HSI-C9J 0.21+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers