Highlights

[CAB] QoQ Annualized Quarter Result on 2015-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend QoQ -     66.06%    YoY -     43.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,057,906 1,042,710 1,014,816 891,692 837,460 792,970 751,988 25.58%
  QoQ % 1.46% 2.75% 13.81% 6.48% 5.61% 5.45% -
  Horiz. % 140.68% 138.66% 134.95% 118.58% 111.37% 105.45% 100.00%
PBT 22,854 13,180 -15,364 29,286 17,274 1,580 -13,892 -
  QoQ % 73.40% 185.78% -152.46% 69.53% 993.33% 111.37% -
  Horiz. % -164.52% -94.87% 110.60% -210.81% -124.35% -11.37% 100.00%
Tax -6,666 -3,628 -932 -8,343 -6,157 -3,642 -2,296 103.66%
  QoQ % -83.76% -289.27% 88.83% -35.50% -69.06% -58.62% -
  Horiz. % 290.36% 158.01% 40.59% 363.37% 268.18% 158.62% 100.00%
NP 16,188 9,552 -16,296 20,943 11,117 -2,062 -16,188 -
  QoQ % 69.47% 158.62% -177.81% 88.38% 639.15% 87.26% -
  Horiz. % -100.00% -59.01% 100.67% -129.37% -68.68% 12.74% 100.00%
NP to SH 9,634 3,994 -16,760 16,041 9,660 -1,476 -12,960 -
  QoQ % 141.23% 123.83% -204.48% 66.06% 754.47% 88.61% -
  Horiz. % -74.34% -30.82% 129.32% -123.77% -74.54% 11.39% 100.00%
Tax Rate 29.17 % 27.53 % - % 28.49 % 35.64 % 230.51 % - % -
  QoQ % 5.96% 0.00% 0.00% -20.06% -84.54% 0.00% -
  Horiz. % 12.65% 11.94% 0.00% 12.36% 15.46% 100.00% -
Total Cost 1,041,718 1,033,158 1,031,112 870,749 826,342 795,032 768,176 22.54%
  QoQ % 0.83% 0.20% 18.42% 5.37% 3.94% 3.50% -
  Horiz. % 135.61% 134.49% 134.23% 113.35% 107.57% 103.50% 100.00%
Net Worth 206,682 181,545 178,713 169,584 155,443 151,553 148,829 24.50%
  QoQ % 13.85% 1.58% 5.38% 9.10% 2.57% 1.83% -
  Horiz. % 138.87% 121.98% 120.08% 113.95% 104.44% 101.83% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 206,682 181,545 178,713 169,584 155,443 151,553 148,829 24.50%
  QoQ % 13.85% 1.58% 5.38% 9.10% 2.57% 1.83% -
  Horiz. % 138.87% 121.98% 120.08% 113.95% 104.44% 101.83% 100.00%
NOSH 157,772 151,287 150,179 139,003 135,167 131,785 131,707 12.81%
  QoQ % 4.29% 0.74% 8.04% 2.84% 2.57% 0.06% -
  Horiz. % 119.79% 114.87% 114.02% 105.54% 102.63% 100.06% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.53 % 0.92 % -1.61 % 2.35 % 1.33 % -0.26 % -2.15 % -
  QoQ % 66.30% 157.14% -168.51% 76.69% 611.54% 87.91% -
  Horiz. % -71.16% -42.79% 74.88% -109.30% -61.86% 12.09% 100.00%
ROE 4.66 % 2.20 % -9.38 % 9.46 % 6.21 % -0.97 % -8.71 % -
  QoQ % 111.82% 123.45% -199.15% 52.33% 740.21% 88.86% -
  Horiz. % -53.50% -25.26% 107.69% -108.61% -71.30% 11.14% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 670.52 689.22 675.74 641.49 619.57 601.71 570.95 11.32%
  QoQ % -2.71% 1.99% 5.34% 3.54% 2.97% 5.39% -
  Horiz. % 117.44% 120.71% 118.35% 112.35% 108.52% 105.39% 100.00%
EPS 6.11 2.64 -11.16 11.54 7.15 -1.12 -9.84 -
  QoQ % 131.44% 123.66% -196.71% 61.40% 738.39% 88.62% -
  Horiz. % -62.09% -26.83% 113.41% -117.28% -72.66% 11.38% 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 1.3100 1.2000 1.1900 1.2200 1.1500 1.1500 1.1300 10.37%
  QoQ % 9.17% 0.84% -2.46% 6.09% 0.00% 1.77% -
  Horiz. % 115.93% 106.19% 105.31% 107.96% 101.77% 101.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 160.18 157.88 153.65 135.01 126.80 120.06 113.86 25.58%
  QoQ % 1.46% 2.75% 13.81% 6.47% 5.61% 5.45% -
  Horiz. % 140.68% 138.66% 134.95% 118.58% 111.36% 105.45% 100.00%
EPS 1.46 0.60 -2.54 2.43 1.46 -0.22 -1.96 -
  QoQ % 143.33% 123.62% -204.53% 66.44% 763.64% 88.78% -
  Horiz. % -74.49% -30.61% 129.59% -123.98% -74.49% 11.22% 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 0.3129 0.2749 0.2706 0.2568 0.2354 0.2295 0.2253 24.50%
  QoQ % 13.82% 1.59% 5.37% 9.09% 2.57% 1.86% -
  Horiz. % 138.88% 122.02% 120.11% 113.98% 104.48% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.5700 1.6100 1.5700 1.0000 1.0600 1.0500 1.0200 -
P/RPS 0.23 0.23 0.23 0.16 0.17 0.17 0.18 17.77%
  QoQ % 0.00% 0.00% 43.75% -5.88% 0.00% -5.56% -
  Horiz. % 127.78% 127.78% 127.78% 88.89% 94.44% 94.44% 100.00%
P/EPS 25.71 60.98 -14.07 8.67 14.83 -93.75 -10.37 -
  QoQ % -57.84% 533.40% -262.28% -41.54% 115.82% -804.05% -
  Horiz. % -247.93% -588.04% 135.68% -83.61% -143.01% 904.05% 100.00%
EY 3.89 1.64 -7.11 11.54 6.74 -1.07 -9.65 -
  QoQ % 137.20% 123.07% -161.61% 71.22% 729.91% 88.91% -
  Horiz. % -40.31% -16.99% 73.68% -119.59% -69.84% 11.09% 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 1.20 1.34 1.32 0.82 0.92 0.91 0.90 21.16%
  QoQ % -10.45% 1.52% 60.98% -10.87% 1.10% 1.11% -
  Horiz. % 133.33% 148.89% 146.67% 91.11% 102.22% 101.11% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 25/05/16 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 -
Price 1.7800 1.6000 1.7500 1.4100 0.9400 1.0700 0.9200 -
P/RPS 0.27 0.23 0.26 0.22 0.15 0.18 0.16 41.79%
  QoQ % 17.39% -11.54% 18.18% 46.67% -16.67% 12.50% -
  Horiz. % 168.75% 143.75% 162.50% 137.50% 93.75% 112.50% 100.00%
P/EPS 29.15 60.61 -15.68 12.22 13.15 -95.54 -9.35 -
  QoQ % -51.91% 486.54% -228.31% -7.07% 113.76% -921.82% -
  Horiz. % -311.76% -648.24% 167.70% -130.70% -140.64% 1,021.82% 100.00%
EY 3.43 1.65 -6.38 8.18 7.60 -1.05 -10.70 -
  QoQ % 107.88% 125.86% -178.00% 7.63% 823.81% 90.19% -
  Horiz. % -32.06% -15.42% 59.63% -76.45% -71.03% 9.81% 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 1.36 1.33 1.47 1.16 0.82 0.93 0.81 41.31%
  QoQ % 2.26% -9.52% 26.72% 41.46% -11.83% 14.81% -
  Horiz. % 167.90% 164.20% 181.48% 143.21% 101.23% 114.81% 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.
 


 

210  163  541  1382 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-C7K 0.3350.00 
 HSI-H8F 0.40-0.02 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers