Highlights

[CAB] QoQ Annualized Quarter Result on 2015-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -204.48%    YoY -     -29.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,101,306 1,057,906 1,042,710 1,014,816 891,692 837,460 792,970 24.41%
  QoQ % 4.10% 1.46% 2.75% 13.81% 6.48% 5.61% -
  Horiz. % 138.88% 133.41% 131.49% 127.98% 112.45% 105.61% 100.00%
PBT 46,711 22,854 13,180 -15,364 29,286 17,274 1,580 850.23%
  QoQ % 104.38% 73.40% 185.78% -152.46% 69.53% 993.33% -
  Horiz. % 2,956.39% 1,446.50% 834.18% -972.41% 1,853.54% 1,093.33% 100.00%
Tax -10,754 -6,666 -3,628 -932 -8,343 -6,157 -3,642 105.41%
  QoQ % -61.31% -83.76% -289.27% 88.83% -35.50% -69.06% -
  Horiz. % 295.28% 183.05% 99.62% 25.59% 229.08% 169.06% 100.00%
NP 35,957 16,188 9,552 -16,296 20,943 11,117 -2,062 -
  QoQ % 122.12% 69.47% 158.62% -177.81% 88.38% 639.15% -
  Horiz. % -1,743.79% -785.06% -463.24% 790.30% -1,015.66% -539.15% 100.00%
NP to SH 25,998 9,634 3,994 -16,760 16,041 9,660 -1,476 -
  QoQ % 169.84% 141.23% 123.83% -204.48% 66.06% 754.47% -
  Horiz. % -1,761.38% -652.76% -270.60% 1,135.50% -1,086.79% -654.47% 100.00%
Tax Rate 23.02 % 29.17 % 27.53 % - % 28.49 % 35.64 % 230.51 % -78.38%
  QoQ % -21.08% 5.96% 0.00% 0.00% -20.06% -84.54% -
  Horiz. % 9.99% 12.65% 11.94% 0.00% 12.36% 15.46% 100.00%
Total Cost 1,065,349 1,041,718 1,033,158 1,031,112 870,749 826,342 795,032 21.48%
  QoQ % 2.27% 0.83% 0.20% 18.42% 5.37% 3.94% -
  Horiz. % 134.00% 131.03% 129.95% 129.69% 109.52% 103.94% 100.00%
Net Worth 72,710 206,682 181,545 178,713 169,584 155,443 151,553 -38.63%
  QoQ % -64.82% 13.85% 1.58% 5.38% 9.10% 2.57% -
  Horiz. % 47.98% 136.38% 119.79% 117.92% 111.90% 102.57% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 72,710 206,682 181,545 178,713 169,584 155,443 151,553 -38.63%
  QoQ % -64.82% 13.85% 1.58% 5.38% 9.10% 2.57% -
  Horiz. % 47.98% 136.38% 119.79% 117.92% 111.90% 102.57% 100.00%
NOSH 161,578 157,772 151,287 150,179 139,003 135,167 131,785 14.51%
  QoQ % 2.41% 4.29% 0.74% 8.04% 2.84% 2.57% -
  Horiz. % 122.61% 119.72% 114.80% 113.96% 105.48% 102.57% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.26 % 1.53 % 0.92 % -1.61 % 2.35 % 1.33 % -0.26 % -
  QoQ % 113.07% 66.30% 157.14% -168.51% 76.69% 611.54% -
  Horiz. % -1,253.85% -588.46% -353.85% 619.23% -903.85% -511.54% 100.00%
ROE 35.76 % 4.66 % 2.20 % -9.38 % 9.46 % 6.21 % -0.97 % -
  QoQ % 667.38% 111.82% 123.45% -199.15% 52.33% 740.21% -
  Horiz. % -3,686.60% -480.41% -226.80% 967.01% -975.26% -640.21% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 681.59 670.52 689.22 675.74 641.49 619.57 601.71 8.64%
  QoQ % 1.65% -2.71% 1.99% 5.34% 3.54% 2.97% -
  Horiz. % 113.28% 111.44% 114.54% 112.30% 106.61% 102.97% 100.00%
EPS 5.15 6.11 2.64 -11.16 11.54 7.15 -1.12 -
  QoQ % -15.71% 131.44% 123.66% -196.71% 61.40% 738.39% -
  Horiz. % -459.82% -545.54% -235.71% 996.43% -1,030.36% -638.39% 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 0.4500 1.3100 1.2000 1.1900 1.2200 1.1500 1.1500 -46.41%
  QoQ % -65.65% 9.17% 0.84% -2.46% 6.09% 0.00% -
  Horiz. % 39.13% 113.91% 104.35% 103.48% 106.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 159.49 153.21 151.01 146.97 129.14 121.28 114.84 24.40%
  QoQ % 4.10% 1.46% 2.75% 13.81% 6.48% 5.61% -
  Horiz. % 138.88% 133.41% 131.50% 127.98% 112.45% 105.61% 100.00%
EPS 3.77 1.40 0.58 -2.43 2.32 1.40 -0.21 -
  QoQ % 169.29% 141.38% 123.87% -204.74% 65.71% 766.67% -
  Horiz. % -1,795.24% -666.67% -276.19% 1,157.14% -1,104.76% -666.67% 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 0.1053 0.2993 0.2629 0.2588 0.2456 0.2251 0.2195 -38.64%
  QoQ % -64.82% 13.85% 1.58% 5.37% 9.11% 2.55% -
  Horiz. % 47.97% 136.36% 119.77% 117.90% 111.89% 102.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.5900 1.5700 1.6100 1.5700 1.0000 1.0600 1.0500 -
P/RPS 0.23 0.23 0.23 0.23 0.16 0.17 0.17 22.26%
  QoQ % 0.00% 0.00% 0.00% 43.75% -5.88% 0.00% -
  Horiz. % 135.29% 135.29% 135.29% 135.29% 94.12% 100.00% 100.00%
P/EPS 9.88 25.71 60.98 -14.07 8.67 14.83 -93.75 -
  QoQ % -61.57% -57.84% 533.40% -262.28% -41.54% 115.82% -
  Horiz. % -10.54% -27.42% -65.05% 15.01% -9.25% -15.82% 100.00%
EY 10.12 3.89 1.64 -7.11 11.54 6.74 -1.07 -
  QoQ % 160.15% 137.20% 123.07% -161.61% 71.22% 729.91% -
  Horiz. % -945.79% -363.55% -153.27% 664.49% -1,078.50% -629.91% 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 3.53 1.20 1.34 1.32 0.82 0.92 0.91 146.27%
  QoQ % 194.17% -10.45% 1.52% 60.98% -10.87% 1.10% -
  Horiz. % 387.91% 131.87% 147.25% 145.05% 90.11% 101.10% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 25/05/16 25/02/16 27/11/15 27/08/15 26/05/15 -
Price 1.6100 1.7800 1.6000 1.7500 1.4100 0.9400 1.0700 -
P/RPS 0.24 0.27 0.23 0.26 0.22 0.15 0.18 21.08%
  QoQ % -11.11% 17.39% -11.54% 18.18% 46.67% -16.67% -
  Horiz. % 133.33% 150.00% 127.78% 144.44% 122.22% 83.33% 100.00%
P/EPS 10.01 29.15 60.61 -15.68 12.22 13.15 -95.54 -
  QoQ % -65.66% -51.91% 486.54% -228.31% -7.07% 113.76% -
  Horiz. % -10.48% -30.51% -63.44% 16.41% -12.79% -13.76% 100.00%
EY 9.99 3.43 1.65 -6.38 8.18 7.60 -1.05 -
  QoQ % 191.25% 107.88% 125.86% -178.00% 7.63% 823.81% -
  Horiz. % -951.43% -326.67% -157.14% 607.62% -779.05% -723.81% 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 3.58 1.36 1.33 1.47 1.16 0.82 0.93 145.02%
  QoQ % 163.24% 2.26% -9.52% 26.72% 41.46% -11.83% -
  Horiz. % 384.95% 146.24% 143.01% 158.06% 124.73% 88.17% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.170.00 
 UCREST 0.1350.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.440.00 
 BTECH 0.4550.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS