Highlights

[CAB] QoQ Annualized Quarter Result on 2014-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -216.06%    YoY -     -375.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 891,692 837,460 792,970 751,988 672,412 657,606 645,678 23.99%
  QoQ % 6.48% 5.61% 5.45% 11.83% 2.25% 1.85% -
  Horiz. % 138.10% 129.70% 122.81% 116.46% 104.14% 101.85% 100.00%
PBT 29,286 17,274 1,580 -13,892 19,056 10,577 14,800 57.55%
  QoQ % 69.53% 993.33% 111.37% -172.90% 80.16% -28.53% -
  Horiz. % 197.88% 116.72% 10.68% -93.86% 128.76% 71.47% 100.00%
Tax -8,343 -6,157 -3,642 -2,296 -7,436 -4,718 -5,738 28.31%
  QoQ % -35.50% -69.06% -58.62% 69.12% -57.59% 17.76% -
  Horiz. % 145.40% 107.31% 63.47% 40.01% 129.59% 82.24% 100.00%
NP 20,943 11,117 -2,062 -16,188 11,620 5,858 9,062 74.71%
  QoQ % 88.38% 639.15% 87.26% -239.31% 98.34% -35.35% -
  Horiz. % 231.11% 122.68% -22.75% -178.64% 128.23% 64.65% 100.00%
NP to SH 16,041 9,660 -1,476 -12,960 11,167 5,942 8,916 47.87%
  QoQ % 66.06% 754.47% 88.61% -216.06% 87.91% -33.35% -
  Horiz. % 179.91% 108.34% -16.55% -145.36% 125.25% 66.65% 100.00%
Tax Rate 28.49 % 35.64 % 230.51 % - % 39.02 % 44.61 % 38.77 % -18.55%
  QoQ % -20.06% -84.54% 0.00% 0.00% -12.53% 15.06% -
  Horiz. % 73.48% 91.93% 594.56% 0.00% 100.64% 115.06% 100.00%
Total Cost 870,749 826,342 795,032 768,176 660,792 651,748 636,616 23.20%
  QoQ % 5.37% 3.94% 3.50% 16.25% 1.39% 2.38% -
  Horiz. % 136.78% 129.80% 124.88% 120.67% 103.80% 102.38% 100.00%
Net Worth 169,584 155,443 151,553 148,829 152,576 145,937 145,969 10.50%
  QoQ % 9.10% 2.57% 1.83% -2.46% 4.55% -0.02% -
  Horiz. % 116.18% 106.49% 103.83% 101.96% 104.53% 99.98% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 169,584 155,443 151,553 148,829 152,576 145,937 145,969 10.50%
  QoQ % 9.10% 2.57% 1.83% -2.46% 4.55% -0.02% -
  Horiz. % 116.18% 106.49% 103.83% 101.96% 104.53% 99.98% 100.00%
NOSH 139,003 135,167 131,785 131,707 131,531 131,474 131,504 3.76%
  QoQ % 2.84% 2.57% 0.06% 0.13% 0.04% -0.02% -
  Horiz. % 105.70% 102.79% 100.21% 100.15% 100.02% 99.98% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.35 % 1.33 % -0.26 % -2.15 % 1.73 % 0.89 % 1.40 % 41.20%
  QoQ % 76.69% 611.54% 87.91% -224.28% 94.38% -36.43% -
  Horiz. % 167.86% 95.00% -18.57% -153.57% 123.57% 63.57% 100.00%
ROE 9.46 % 6.21 % -0.97 % -8.71 % 7.32 % 4.07 % 6.11 % 33.80%
  QoQ % 52.33% 740.21% 88.86% -218.99% 79.85% -33.39% -
  Horiz. % 154.83% 101.64% -15.88% -142.55% 119.80% 66.61% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 641.49 619.57 601.71 570.95 511.22 500.18 490.99 19.49%
  QoQ % 3.54% 2.97% 5.39% 11.68% 2.21% 1.87% -
  Horiz. % 130.65% 126.19% 122.55% 116.29% 104.12% 101.87% 100.00%
EPS 11.54 7.15 -1.12 -9.84 8.49 4.52 6.78 42.51%
  QoQ % 61.40% 738.39% 88.62% -215.90% 87.83% -33.33% -
  Horiz. % 170.21% 105.46% -16.52% -145.13% 125.22% 66.67% 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 1.2200 1.1500 1.1500 1.1300 1.1600 1.1100 1.1100 6.50%
  QoQ % 6.09% 0.00% 1.77% -2.59% 4.50% 0.00% -
  Horiz. % 109.91% 103.60% 103.60% 101.80% 104.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 647,250
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 137.77 129.39 122.51 116.18 103.89 101.60 99.76 23.99%
  QoQ % 6.48% 5.62% 5.45% 11.83% 2.25% 1.84% -
  Horiz. % 138.10% 129.70% 122.80% 116.46% 104.14% 101.84% 100.00%
EPS 2.48 1.49 -0.23 -2.00 1.73 0.92 1.38 47.76%
  QoQ % 66.44% 747.83% 88.50% -215.61% 88.04% -33.33% -
  Horiz. % 179.71% 107.97% -16.67% -144.93% 125.36% 66.67% 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 0.2620 0.2402 0.2341 0.2299 0.2357 0.2255 0.2255 10.51%
  QoQ % 9.08% 2.61% 1.83% -2.46% 4.52% 0.00% -
  Horiz. % 116.19% 106.52% 103.81% 101.95% 104.52% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.0000 1.0600 1.0500 1.0200 1.1000 0.5600 0.4800 -
P/RPS 0.16 0.17 0.17 0.18 0.22 0.11 0.10 36.76%
  QoQ % -5.88% 0.00% -5.56% -18.18% 100.00% 10.00% -
  Horiz. % 160.00% 170.00% 170.00% 180.00% 220.00% 110.00% 100.00%
P/EPS 8.67 14.83 -93.75 -10.37 12.96 12.39 7.08 14.45%
  QoQ % -41.54% 115.82% -804.05% -180.02% 4.60% 75.00% -
  Horiz. % 122.46% 209.46% -1,324.15% -146.47% 183.05% 175.00% 100.00%
EY 11.54 6.74 -1.07 -9.65 7.72 8.07 14.13 -12.62%
  QoQ % 71.22% 729.91% 88.91% -225.00% -4.34% -42.89% -
  Horiz. % 81.67% 47.70% -7.57% -68.29% 54.64% 57.11% 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 0.92 0.91 0.90 0.95 0.50 0.43 53.72%
  QoQ % -10.87% 1.10% 1.11% -5.26% 90.00% 16.28% -
  Horiz. % 190.70% 213.95% 211.63% 209.30% 220.93% 116.28% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 1.4100 0.9400 1.0700 0.9200 1.1000 0.8650 0.5750 -
P/RPS 0.22 0.15 0.18 0.16 0.22 0.17 0.12 49.74%
  QoQ % 46.67% -16.67% 12.50% -27.27% 29.41% 41.67% -
  Horiz. % 183.33% 125.00% 150.00% 133.33% 183.33% 141.67% 100.00%
P/EPS 12.22 13.15 -95.54 -9.35 12.96 19.14 8.48 27.55%
  QoQ % -7.07% 113.76% -921.82% -172.15% -32.29% 125.71% -
  Horiz. % 144.10% 155.07% -1,126.65% -110.26% 152.83% 225.71% 100.00%
EY 8.18 7.60 -1.05 -10.70 7.72 5.23 11.79 -21.61%
  QoQ % 7.63% 823.81% 90.19% -238.60% 47.61% -55.64% -
  Horiz. % 69.38% 64.46% -8.91% -90.75% 65.48% 44.36% 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 1.16 0.82 0.93 0.81 0.95 0.78 0.52 70.64%
  QoQ % 41.46% -11.83% 14.81% -14.74% 21.79% 50.00% -
  Horiz. % 223.08% 157.69% 178.85% 155.77% 182.69% 150.00% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers