[CAB] QoQ Annualized Quarter Result on 2013-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 672,412 657,606 645,678 635,744 609,000 584,633 575,778 10.89% QoQ % 2.25% 1.85% 1.56% 4.39% 4.17% 1.54% - Horiz. % 116.78% 114.21% 112.14% 110.41% 105.77% 101.54% 100.00%
PBT 19,056 10,577 14,800 7,476 15,622 2,501 -3,360 - QoQ % 80.16% -28.53% 97.97% -52.14% 524.55% 174.44% - Horiz. % -567.14% -314.80% -440.48% -222.50% -464.94% -74.44% 100.00%
Tax -7,436 -4,718 -5,738 -2,852 -2,090 360 2,268 - QoQ % -57.59% 17.76% -101.19% -36.46% -680.56% -84.13% - Horiz. % -327.87% -208.05% -253.00% -125.75% -92.15% 15.87% 100.00%
NP 11,620 5,858 9,062 4,624 13,532 2,861 -1,092 - QoQ % 98.34% -35.35% 95.98% -65.83% 372.93% 362.03% - Horiz. % -1,064.10% -536.51% -829.85% -423.44% -1,239.19% -262.03% 100.00%
NP to SH 11,167 5,942 8,916 4,696 11,936 1,869 -1,542 - QoQ % 87.91% -33.35% 89.86% -60.66% 538.52% 221.23% - Horiz. % -724.19% -385.39% -578.21% -304.54% -774.06% -121.23% 100.00%
Tax Rate 39.02 % 44.61 % 38.77 % 38.15 % 13.38 % -14.39 % - % - QoQ % -12.53% 15.06% 1.63% 185.13% 192.98% 0.00% - Horiz. % -271.16% -310.01% -269.42% -265.11% -92.98% 100.00% -
Total Cost 660,792 651,748 636,616 631,120 595,468 581,772 576,870 9.47% QoQ % 1.39% 2.38% 0.87% 5.99% 2.35% 0.85% - Horiz. % 114.55% 112.98% 110.36% 109.40% 103.22% 100.85% 100.00%
Net Worth 152,576 145,937 145,969 142,462 140,810 130,941 128,064 12.37% QoQ % 4.55% -0.02% 2.46% 1.17% 7.54% 2.25% - Horiz. % 119.14% 113.96% 113.98% 111.24% 109.95% 102.25% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 152,576 145,937 145,969 142,462 140,810 130,941 128,064 12.37% QoQ % 4.55% -0.02% 2.46% 1.17% 7.54% 2.25% - Horiz. % 119.14% 113.96% 113.98% 111.24% 109.95% 102.25% 100.00%
NOSH 131,531 131,474 131,504 131,910 131,598 132,264 130,677 0.43% QoQ % 0.04% -0.02% -0.31% 0.24% -0.50% 1.21% - Horiz. % 100.65% 100.61% 100.63% 100.94% 100.70% 101.21% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.73 % 0.89 % 1.40 % 0.73 % 2.22 % 0.49 % -0.19 % - QoQ % 94.38% -36.43% 91.78% -67.12% 353.06% 357.89% - Horiz. % -910.53% -468.42% -736.84% -384.21% -1,168.42% -257.89% 100.00%
ROE 7.32 % 4.07 % 6.11 % 3.30 % 8.48 % 1.43 % -1.20 % - QoQ % 79.85% -33.39% 85.15% -61.08% 493.01% 219.17% - Horiz. % -610.00% -339.17% -509.17% -275.00% -706.67% -119.17% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 511.22 500.18 490.99 481.95 462.77 442.02 440.61 10.41% QoQ % 2.21% 1.87% 1.88% 4.14% 4.69% 0.32% - Horiz. % 116.03% 113.52% 111.43% 109.38% 105.03% 100.32% 100.00%
EPS 8.49 4.52 6.78 3.56 9.07 1.41 -1.18 - QoQ % 87.83% -33.33% 90.45% -60.75% 543.26% 219.49% - Horiz. % -719.49% -383.05% -574.58% -301.69% -768.64% -119.49% 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 1.1600 1.1100 1.1100 1.0800 1.0700 0.9900 0.9800 11.89% QoQ % 4.50% 0.00% 2.78% 0.93% 8.08% 1.02% - Horiz. % 118.37% 113.27% 113.27% 110.20% 109.18% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,360 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 101.67 99.43 97.63 96.13 92.08 88.40 87.06 10.89% QoQ % 2.25% 1.84% 1.56% 4.40% 4.16% 1.54% - Horiz. % 116.78% 114.21% 112.14% 110.42% 105.77% 101.54% 100.00%
EPS 1.69 0.90 1.35 0.71 1.80 0.28 -0.23 - QoQ % 87.78% -33.33% 90.14% -60.56% 542.86% 221.74% - Horiz. % -734.78% -391.30% -586.96% -308.70% -782.61% -121.74% 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 0.2307 0.2207 0.2207 0.2154 0.2129 0.1980 0.1936 12.39% QoQ % 4.53% 0.00% 2.46% 1.17% 7.53% 2.27% - Horiz. % 119.16% 114.00% 114.00% 111.26% 109.97% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.1000 0.5600 0.4800 0.5300 0.5800 0.5550 0.4450 -
P/RPS 0.22 0.11 0.10 0.11 0.13 0.13 0.10 69.07% QoQ % 100.00% 10.00% -9.09% -15.38% 0.00% 30.00% - Horiz. % 220.00% 110.00% 100.00% 110.00% 130.00% 130.00% 100.00%
P/EPS 12.96 12.39 7.08 14.89 6.39 39.27 -37.71 - QoQ % 4.60% 75.00% -52.45% 133.02% -83.73% 204.14% - Horiz. % -34.37% -32.86% -18.77% -39.49% -16.95% -104.14% 100.00%
EY 7.72 8.07 14.13 6.72 15.64 2.55 -2.65 - QoQ % -4.34% -42.89% 110.27% -57.03% 513.33% 196.23% - Horiz. % -291.32% -304.53% -533.21% -253.58% -590.19% -96.23% 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 0.95 0.50 0.43 0.49 0.54 0.56 0.45 64.49% QoQ % 90.00% 16.28% -12.24% -9.26% -3.57% 24.44% - Horiz. % 211.11% 111.11% 95.56% 108.89% 120.00% 124.44% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 -
Price 1.1000 0.8650 0.5750 0.5000 0.5750 0.5700 0.5650 -
P/RPS 0.22 0.17 0.12 0.10 0.12 0.13 0.13 41.96% QoQ % 29.41% 41.67% 20.00% -16.67% -7.69% 0.00% - Horiz. % 169.23% 130.77% 92.31% 76.92% 92.31% 100.00% 100.00%
P/EPS 12.96 19.14 8.48 14.04 6.34 40.33 -47.88 - QoQ % -32.29% 125.71% -39.60% 121.45% -84.28% 184.23% - Horiz. % -27.07% -39.97% -17.71% -29.32% -13.24% -84.23% 100.00%
EY 7.72 5.23 11.79 7.12 15.77 2.48 -2.09 - QoQ % 47.61% -55.64% 65.59% -54.85% 535.89% 218.66% - Horiz. % -369.38% -250.24% -564.11% -340.67% -754.55% -118.66% 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 0.95 0.78 0.52 0.46 0.54 0.58 0.58 38.91% QoQ % 21.79% 50.00% 13.04% -14.81% -6.90% 0.00% - Horiz. % 163.79% 134.48% 89.66% 79.31% 93.10% 100.00% 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.
Comment
CAB-FS-Q1-14.pdf 
