Highlights

[CAB] QoQ Annualized Quarter Result on 2014-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     89.86%    YoY -     678.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 751,988 672,412 657,606 645,678 635,744 609,000 584,633 18.22%
  QoQ % 11.83% 2.25% 1.85% 1.56% 4.39% 4.17% -
  Horiz. % 128.63% 115.01% 112.48% 110.44% 108.74% 104.17% 100.00%
PBT -13,892 19,056 10,577 14,800 7,476 15,622 2,501 -
  QoQ % -172.90% 80.16% -28.53% 97.97% -52.14% 524.55% -
  Horiz. % -555.38% 761.83% 422.87% 591.68% 298.88% 624.55% 100.00%
Tax -2,296 -7,436 -4,718 -5,738 -2,852 -2,090 360 -
  QoQ % 69.12% -57.59% 17.76% -101.19% -36.46% -680.56% -
  Horiz. % -637.78% -2,065.56% -1,310.74% -1,593.89% -792.22% -580.56% 100.00%
NP -16,188 11,620 5,858 9,062 4,624 13,532 2,861 -
  QoQ % -239.31% 98.34% -35.35% 95.98% -65.83% 372.93% -
  Horiz. % -565.75% 406.10% 204.75% 316.71% 161.60% 472.93% 100.00%
NP to SH -12,960 11,167 5,942 8,916 4,696 11,936 1,869 -
  QoQ % -216.06% 87.91% -33.35% 89.86% -60.66% 538.52% -
  Horiz. % -693.30% 597.38% 317.90% 476.96% 251.21% 638.52% 100.00%
Tax Rate - % 39.02 % 44.61 % 38.77 % 38.15 % 13.38 % -14.39 % -
  QoQ % 0.00% -12.53% 15.06% 1.63% 185.13% 192.98% -
  Horiz. % 0.00% -271.16% -310.01% -269.42% -265.11% -92.98% 100.00%
Total Cost 768,176 660,792 651,748 636,616 631,120 595,468 581,772 20.30%
  QoQ % 16.25% 1.39% 2.38% 0.87% 5.99% 2.35% -
  Horiz. % 132.04% 113.58% 112.03% 109.43% 108.48% 102.35% 100.00%
Net Worth 148,829 152,576 145,937 145,969 142,462 140,810 130,941 8.89%
  QoQ % -2.46% 4.55% -0.02% 2.46% 1.17% 7.54% -
  Horiz. % 113.66% 116.52% 111.45% 111.48% 108.80% 107.54% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 148,829 152,576 145,937 145,969 142,462 140,810 130,941 8.89%
  QoQ % -2.46% 4.55% -0.02% 2.46% 1.17% 7.54% -
  Horiz. % 113.66% 116.52% 111.45% 111.48% 108.80% 107.54% 100.00%
NOSH 131,707 131,531 131,474 131,504 131,910 131,598 132,264 -0.28%
  QoQ % 0.13% 0.04% -0.02% -0.31% 0.24% -0.50% -
  Horiz. % 99.58% 99.45% 99.40% 99.43% 99.73% 99.50% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.15 % 1.73 % 0.89 % 1.40 % 0.73 % 2.22 % 0.49 % -
  QoQ % -224.28% 94.38% -36.43% 91.78% -67.12% 353.06% -
  Horiz. % -438.78% 353.06% 181.63% 285.71% 148.98% 453.06% 100.00%
ROE -8.71 % 7.32 % 4.07 % 6.11 % 3.30 % 8.48 % 1.43 % -
  QoQ % -218.99% 79.85% -33.39% 85.15% -61.08% 493.01% -
  Horiz. % -609.09% 511.89% 284.62% 427.27% 230.77% 593.01% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 570.95 511.22 500.18 490.99 481.95 462.77 442.02 18.55%
  QoQ % 11.68% 2.21% 1.87% 1.88% 4.14% 4.69% -
  Horiz. % 129.17% 115.66% 113.16% 111.08% 109.03% 104.69% 100.00%
EPS -9.84 8.49 4.52 6.78 3.56 9.07 1.41 -
  QoQ % -215.90% 87.83% -33.33% 90.45% -60.75% 543.26% -
  Horiz. % -697.87% 602.13% 320.57% 480.85% 252.48% 643.26% 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 1.1300 1.1600 1.1100 1.1100 1.0800 1.0700 0.9900 9.19%
  QoQ % -2.59% 4.50% 0.00% 2.78% 0.93% 8.08% -
  Horiz. % 114.14% 117.17% 112.12% 112.12% 109.09% 108.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 113.71 101.68 99.44 97.63 96.13 92.09 88.40 18.22%
  QoQ % 11.83% 2.25% 1.85% 1.56% 4.39% 4.17% -
  Horiz. % 128.63% 115.02% 112.49% 110.44% 108.74% 104.17% 100.00%
EPS -1.96 1.69 0.90 1.35 0.71 1.80 0.28 -
  QoQ % -215.98% 87.78% -33.33% 90.14% -60.56% 542.86% -
  Horiz. % -700.00% 603.57% 321.43% 482.14% 253.57% 642.86% 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 0.2250 0.2307 0.2207 0.2207 0.2154 0.2129 0.1980 8.87%
  QoQ % -2.47% 4.53% 0.00% 2.46% 1.17% 7.53% -
  Horiz. % 113.64% 116.52% 111.46% 111.46% 108.79% 107.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.0200 1.1000 0.5600 0.4800 0.5300 0.5800 0.5550 -
P/RPS 0.18 0.22 0.11 0.10 0.11 0.13 0.13 24.15%
  QoQ % -18.18% 100.00% 10.00% -9.09% -15.38% 0.00% -
  Horiz. % 138.46% 169.23% 84.62% 76.92% 84.62% 100.00% 100.00%
P/EPS -10.37 12.96 12.39 7.08 14.89 6.39 39.27 -
  QoQ % -180.02% 4.60% 75.00% -52.45% 133.02% -83.73% -
  Horiz. % -26.41% 33.00% 31.55% 18.03% 37.92% 16.27% 100.00%
EY -9.65 7.72 8.07 14.13 6.72 15.64 2.55 -
  QoQ % -225.00% -4.34% -42.89% 110.27% -57.03% 513.33% -
  Horiz. % -378.43% 302.75% 316.47% 554.12% 263.53% 613.33% 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 0.90 0.95 0.50 0.43 0.49 0.54 0.56 37.09%
  QoQ % -5.26% 90.00% 16.28% -12.24% -9.26% -3.57% -
  Horiz. % 160.71% 169.64% 89.29% 76.79% 87.50% 96.43% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.9200 1.1000 0.8650 0.5750 0.5000 0.5750 0.5700 -
P/RPS 0.16 0.22 0.17 0.12 0.10 0.12 0.13 14.80%
  QoQ % -27.27% 29.41% 41.67% 20.00% -16.67% -7.69% -
  Horiz. % 123.08% 169.23% 130.77% 92.31% 76.92% 92.31% 100.00%
P/EPS -9.35 12.96 19.14 8.48 14.04 6.34 40.33 -
  QoQ % -172.15% -32.29% 125.71% -39.60% 121.45% -84.28% -
  Horiz. % -23.18% 32.13% 47.46% 21.03% 34.81% 15.72% 100.00%
EY -10.70 7.72 5.23 11.79 7.12 15.77 2.48 -
  QoQ % -238.60% 47.61% -55.64% 65.59% -54.85% 535.89% -
  Horiz. % -431.45% 311.29% 210.89% 475.40% 287.10% 635.89% 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 0.81 0.95 0.78 0.52 0.46 0.54 0.58 24.86%
  QoQ % -14.74% 21.79% 50.00% 13.04% -14.81% -6.90% -
  Horiz. % 139.66% 163.79% 134.48% 89.66% 79.31% 93.10% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers