Highlights

[CAB] QoQ Annualized Quarter Result on 2009-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     336.10%    YoY -     78.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 508,148 507,470 515,098 535,984 494,417 495,664 516,598 -1.09%
  QoQ % 0.13% -1.48% -3.90% 8.41% -0.25% -4.05% -
  Horiz. % 98.36% 98.23% 99.71% 103.75% 95.71% 95.95% 100.00%
PBT 11,135 7,262 3,630 11,372 1,627 820 -3,308 -
  QoQ % 53.32% 100.07% -68.08% 598.96% 98.41% 124.79% -
  Horiz. % -336.61% -219.55% -109.73% -343.77% -49.18% -24.79% 100.00%
Tax -3,440 -2,410 -1,502 -3,072 -1,604 -1,724 -928 139.33%
  QoQ % -42.70% -60.50% 51.11% -91.52% 6.96% -85.78% -
  Horiz. % 370.69% 259.77% 161.85% 331.03% 172.84% 185.78% 100.00%
NP 7,695 4,852 2,128 8,300 23 -904 -4,236 -
  QoQ % 58.59% 128.01% -74.36% 35,986.96% 102.54% 78.66% -
  Horiz. % -181.66% -114.54% -50.24% -195.94% -0.54% 21.34% 100.00%
NP to SH 7,208 4,441 2,388 8,312 1,906 1,376 -1,380 -
  QoQ % 62.29% 85.99% -71.27% 336.10% 38.52% 199.71% -
  Horiz. % -522.32% -321.84% -173.04% -602.32% -138.12% -99.71% 100.00%
Tax Rate 30.89 % 33.19 % 41.38 % 27.01 % 98.59 % 210.24 % - % -
  QoQ % -6.93% -19.79% 53.20% -72.60% -53.11% 0.00% -
  Horiz. % 14.69% 15.79% 19.68% 12.85% 46.89% 100.00% -
Total Cost 500,453 502,618 512,970 527,684 494,394 496,568 520,834 -2.62%
  QoQ % -0.43% -2.02% -2.79% 6.73% -0.44% -4.66% -
  Horiz. % 96.09% 96.50% 98.49% 101.32% 94.92% 95.34% 100.00%
Net Worth 88,084 84,262 81,349 82,856 80,141 79,384 78,288 8.17%
  QoQ % 4.54% 3.58% -1.82% 3.39% 0.95% 1.40% -
  Horiz. % 112.51% 107.63% 103.91% 105.84% 102.37% 101.40% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 88,084 84,262 81,349 82,856 80,141 79,384 78,288 8.17%
  QoQ % 4.54% 3.58% -1.82% 3.39% 0.95% 1.40% -
  Horiz. % 112.51% 107.63% 103.91% 105.84% 102.37% 101.40% 100.00%
NOSH 131,470 131,660 131,208 131,518 131,379 132,307 132,692 -0.61%
  QoQ % -0.14% 0.34% -0.24% 0.11% -0.70% -0.29% -
  Horiz. % 99.08% 99.22% 98.88% 99.12% 99.01% 99.71% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.51 % 0.96 % 0.41 % 1.55 % 0.00 % -0.18 % -0.82 % -
  QoQ % 57.29% 134.15% -73.55% 0.00% 0.00% 78.05% -
  Horiz. % -184.15% -117.07% -50.00% -189.02% -0.00% 21.95% 100.00%
ROE 8.18 % 5.27 % 2.94 % 10.03 % 2.38 % 1.73 % -1.76 % -
  QoQ % 55.22% 79.25% -70.69% 321.43% 37.57% 198.30% -
  Horiz. % -464.77% -299.43% -167.05% -569.89% -135.23% -98.30% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 386.51 385.44 392.58 407.53 376.33 374.63 389.32 -0.48%
  QoQ % 0.28% -1.82% -3.67% 8.29% 0.45% -3.77% -
  Horiz. % 99.28% 99.00% 100.84% 104.68% 96.66% 96.23% 100.00%
EPS 5.47 3.37 1.82 6.32 1.45 1.04 -1.04 -
  QoQ % 62.31% 85.16% -71.20% 335.86% 39.42% 200.00% -
  Horiz. % -525.96% -324.04% -175.00% -607.69% -139.42% -100.00% 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 0.6700 0.6400 0.6200 0.6300 0.6100 0.6000 0.5900 8.84%
  QoQ % 4.69% 3.23% -1.59% 3.28% 1.67% 1.69% -
  Horiz. % 113.56% 108.47% 105.08% 106.78% 103.39% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 76.94 76.84 77.99 81.15 74.86 75.05 78.22 -1.09%
  QoQ % 0.13% -1.47% -3.89% 8.40% -0.25% -4.05% -
  Horiz. % 98.36% 98.24% 99.71% 103.75% 95.70% 95.95% 100.00%
EPS 1.09 0.67 0.36 1.26 0.29 0.21 -0.21 -
  QoQ % 62.69% 86.11% -71.43% 334.48% 38.10% 200.00% -
  Horiz. % -519.05% -319.05% -171.43% -600.00% -138.10% -100.00% 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 0.1334 0.1276 0.1232 0.1255 0.1213 0.1202 0.1185 8.21%
  QoQ % 4.55% 3.57% -1.83% 3.46% 0.92% 1.43% -
  Horiz. % 112.57% 107.68% 103.97% 105.91% 102.36% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3200 0.3200 0.3100 0.3400 0.3100 0.3300 0.3000 -
P/RPS 0.08 0.08 0.08 0.08 0.08 0.09 0.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.11% 12.50% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 112.50% 100.00%
P/EPS 5.84 9.49 17.03 5.38 21.37 31.73 -28.85 -
  QoQ % -38.46% -44.27% 216.54% -74.82% -32.65% 209.98% -
  Horiz. % -20.24% -32.89% -59.03% -18.65% -74.07% -109.98% 100.00%
EY 17.13 10.54 5.87 18.59 4.68 3.15 -3.47 -
  QoQ % 62.52% 79.56% -68.42% 297.22% 48.57% 190.78% -
  Horiz. % -493.66% -303.75% -169.16% -535.73% -134.87% -90.78% 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 0.48 0.50 0.50 0.54 0.51 0.55 0.51 -3.96%
  QoQ % -4.00% 0.00% -7.41% 5.88% -7.27% 7.84% -
  Horiz. % 94.12% 98.04% 98.04% 105.88% 100.00% 107.84% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 -
Price 0.3200 0.3400 0.3000 0.2900 0.3400 0.3100 0.3300 -
P/RPS 0.08 0.09 0.08 0.07 0.09 0.08 0.08 -
  QoQ % -11.11% 12.50% 14.29% -22.22% 12.50% 0.00% -
  Horiz. % 100.00% 112.50% 100.00% 87.50% 112.50% 100.00% 100.00%
P/EPS 5.84 10.08 16.48 4.59 23.44 29.81 -31.73 -
  QoQ % -42.06% -38.83% 259.04% -80.42% -21.37% 193.95% -
  Horiz. % -18.41% -31.77% -51.94% -14.47% -73.87% -93.95% 100.00%
EY 17.13 9.92 6.07 21.79 4.27 3.35 -3.15 -
  QoQ % 72.68% 63.43% -72.14% 410.30% 27.46% 206.35% -
  Horiz. % -543.81% -314.92% -192.70% -691.75% -135.56% -106.35% 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 0.48 0.53 0.48 0.46 0.56 0.52 0.56 -9.76%
  QoQ % -9.43% 10.42% 4.35% -17.86% 7.69% -7.14% -
  Horiz. % 85.71% 94.64% 85.71% 82.14% 100.00% 92.86% 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.
 


 

209  167  554  1366 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 HSI-H8F 0.39-0.03 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.775+0.005 
 VELESTO 0.385+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