Highlights

[CAB] QoQ Annualized Quarter Result on 2015-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     88.61%    YoY -     -116.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,014,816 891,692 837,460 792,970 751,988 672,412 657,606 33.44%
  QoQ % 13.81% 6.48% 5.61% 5.45% 11.83% 2.25% -
  Horiz. % 154.32% 135.60% 127.35% 120.58% 114.35% 102.25% 100.00%
PBT -15,364 29,286 17,274 1,580 -13,892 19,056 10,577 -
  QoQ % -152.46% 69.53% 993.33% 111.37% -172.90% 80.16% -
  Horiz. % -145.25% 276.88% 163.32% 14.94% -131.34% 180.16% 100.00%
Tax -932 -8,343 -6,157 -3,642 -2,296 -7,436 -4,718 -65.98%
  QoQ % 88.83% -35.50% -69.06% -58.62% 69.12% -57.59% -
  Horiz. % 19.75% 176.81% 130.49% 77.18% 48.66% 157.59% 100.00%
NP -16,296 20,943 11,117 -2,062 -16,188 11,620 5,858 -
  QoQ % -177.81% 88.38% 639.15% 87.26% -239.31% 98.34% -
  Horiz. % -278.15% 357.47% 189.76% -35.20% -276.31% 198.34% 100.00%
NP to SH -16,760 16,041 9,660 -1,476 -12,960 11,167 5,942 -
  QoQ % -204.48% 66.06% 754.47% 88.61% -216.06% 87.91% -
  Horiz. % -282.03% 269.93% 162.55% -24.84% -218.08% 187.91% 100.00%
Tax Rate - % 28.49 % 35.64 % 230.51 % - % 39.02 % 44.61 % -
  QoQ % 0.00% -20.06% -84.54% 0.00% 0.00% -12.53% -
  Horiz. % 0.00% 63.86% 79.89% 516.72% 0.00% 87.47% 100.00%
Total Cost 1,031,112 870,749 826,342 795,032 768,176 660,792 651,748 35.66%
  QoQ % 18.42% 5.37% 3.94% 3.50% 16.25% 1.39% -
  Horiz. % 158.21% 133.60% 126.79% 121.98% 117.86% 101.39% 100.00%
Net Worth 178,713 169,584 155,443 151,553 148,829 152,576 145,937 14.42%
  QoQ % 5.38% 9.10% 2.57% 1.83% -2.46% 4.55% -
  Horiz. % 122.46% 116.20% 106.51% 103.85% 101.98% 104.55% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 178,713 169,584 155,443 151,553 148,829 152,576 145,937 14.42%
  QoQ % 5.38% 9.10% 2.57% 1.83% -2.46% 4.55% -
  Horiz. % 122.46% 116.20% 106.51% 103.85% 101.98% 104.55% 100.00%
NOSH 150,179 139,003 135,167 131,785 131,707 131,531 131,474 9.25%
  QoQ % 8.04% 2.84% 2.57% 0.06% 0.13% 0.04% -
  Horiz. % 114.23% 105.73% 102.81% 100.24% 100.18% 100.04% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.61 % 2.35 % 1.33 % -0.26 % -2.15 % 1.73 % 0.89 % -
  QoQ % -168.51% 76.69% 611.54% 87.91% -224.28% 94.38% -
  Horiz. % -180.90% 264.04% 149.44% -29.21% -241.57% 194.38% 100.00%
ROE -9.38 % 9.46 % 6.21 % -0.97 % -8.71 % 7.32 % 4.07 % -
  QoQ % -199.15% 52.33% 740.21% 88.86% -218.99% 79.85% -
  Horiz. % -230.47% 232.43% 152.58% -23.83% -214.00% 179.85% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 675.74 641.49 619.57 601.71 570.95 511.22 500.18 22.14%
  QoQ % 5.34% 3.54% 2.97% 5.39% 11.68% 2.21% -
  Horiz. % 135.10% 128.25% 123.87% 120.30% 114.15% 102.21% 100.00%
EPS -11.16 11.54 7.15 -1.12 -9.84 8.49 4.52 -
  QoQ % -196.71% 61.40% 738.39% 88.62% -215.90% 87.83% -
  Horiz. % -246.90% 255.31% 158.19% -24.78% -217.70% 187.83% 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 1.1900 1.2200 1.1500 1.1500 1.1300 1.1600 1.1100 4.74%
  QoQ % -2.46% 6.09% 0.00% 1.77% -2.59% 4.50% -
  Horiz. % 107.21% 109.91% 103.60% 103.60% 101.80% 104.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 685,454
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 148.05 130.09 122.18 115.69 109.71 98.10 95.94 33.43%
  QoQ % 13.81% 6.47% 5.61% 5.45% 11.83% 2.25% -
  Horiz. % 154.32% 135.60% 127.35% 120.59% 114.35% 102.25% 100.00%
EPS -2.45 2.34 1.41 -0.22 -1.89 1.63 0.87 -
  QoQ % -204.70% 65.96% 740.91% 88.36% -215.95% 87.36% -
  Horiz. % -281.61% 268.97% 162.07% -25.29% -217.24% 187.36% 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 0.2607 0.2474 0.2268 0.2211 0.2171 0.2226 0.2129 14.42%
  QoQ % 5.38% 9.08% 2.58% 1.84% -2.47% 4.56% -
  Horiz. % 122.45% 116.20% 106.53% 103.85% 101.97% 104.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.5700 1.0000 1.0600 1.0500 1.0200 1.1000 0.5600 -
P/RPS 0.23 0.16 0.17 0.17 0.18 0.22 0.11 63.30%
  QoQ % 43.75% -5.88% 0.00% -5.56% -18.18% 100.00% -
  Horiz. % 209.09% 145.45% 154.55% 154.55% 163.64% 200.00% 100.00%
P/EPS -14.07 8.67 14.83 -93.75 -10.37 12.96 12.39 -
  QoQ % -262.28% -41.54% 115.82% -804.05% -180.02% 4.60% -
  Horiz. % -113.56% 69.98% 119.69% -756.66% -83.70% 104.60% 100.00%
EY -7.11 11.54 6.74 -1.07 -9.65 7.72 8.07 -
  QoQ % -161.61% 71.22% 729.91% 88.91% -225.00% -4.34% -
  Horiz. % -88.10% 143.00% 83.52% -13.26% -119.58% 95.66% 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 1.32 0.82 0.92 0.91 0.90 0.95 0.50 90.68%
  QoQ % 60.98% -10.87% 1.10% 1.11% -5.26% 90.00% -
  Horiz. % 264.00% 164.00% 184.00% 182.00% 180.00% 190.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.7500 1.4100 0.9400 1.0700 0.9200 1.1000 0.8650 -
P/RPS 0.26 0.22 0.15 0.18 0.16 0.22 0.17 32.64%
  QoQ % 18.18% 46.67% -16.67% 12.50% -27.27% 29.41% -
  Horiz. % 152.94% 129.41% 88.24% 105.88% 94.12% 129.41% 100.00%
P/EPS -15.68 12.22 13.15 -95.54 -9.35 12.96 19.14 -
  QoQ % -228.31% -7.07% 113.76% -921.82% -172.15% -32.29% -
  Horiz. % -81.92% 63.85% 68.70% -499.16% -48.85% 67.71% 100.00%
EY -6.38 8.18 7.60 -1.05 -10.70 7.72 5.23 -
  QoQ % -178.00% 7.63% 823.81% 90.19% -238.60% 47.61% -
  Horiz. % -121.99% 156.41% 145.32% -20.08% -204.59% 147.61% 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 1.47 1.16 0.82 0.93 0.81 0.95 0.78 52.40%
  QoQ % 26.72% 41.46% -11.83% 14.81% -14.74% 21.79% -
  Horiz. % 188.46% 148.72% 105.13% 119.23% 103.85% 121.79% 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
 
 

173  857  433  819 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.235-0.02 
 SAPNRG 0.115-0.015 
 PWORTH 0.035-0.005 
 PHB 0.035-0.005 
 AT 0.09-0.015 
 TRIVE 0.020.00 
 BORNOIL 0.07+0.005 
 LAMBO 0.05-0.005 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.07+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers