Highlights

[CAB] QoQ Annualized Quarter Result on 2017-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     17.53%    YoY -     764.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,715,856 1,492,091 1,441,182 1,397,232 1,398,184 1,101,306 1,057,906 37.92%
  QoQ % 15.00% 3.53% 3.15% -0.07% 26.96% 4.10% -
  Horiz. % 162.19% 141.04% 136.23% 132.08% 132.17% 104.10% 100.00%
PBT 78,796 83,113 71,714 60,074 51,620 46,711 22,854 127.71%
  QoQ % -5.19% 15.89% 19.38% 16.38% 10.51% 104.38% -
  Horiz. % 344.77% 363.66% 313.79% 262.85% 225.86% 204.38% 100.00%
Tax -18,768 -21,392 -20,370 -16,028 -13,964 -10,754 -6,666 99.00%
  QoQ % 12.27% -5.01% -27.09% -14.78% -29.85% -61.31% -
  Horiz. % 281.52% 320.88% 305.56% 240.42% 209.46% 161.31% 100.00%
NP 60,028 61,721 51,344 44,046 37,656 35,957 16,188 139.00%
  QoQ % -2.74% 20.21% 16.57% 16.97% 4.73% 122.12% -
  Horiz. % 370.82% 381.28% 317.17% 272.09% 232.62% 222.12% 100.00%
NP to SH 49,936 58,183 41,341 34,530 29,380 25,998 9,634 198.60%
  QoQ % -14.17% 40.74% 19.73% 17.53% 13.01% 169.84% -
  Horiz. % 518.30% 603.89% 429.09% 358.39% 304.94% 269.84% 100.00%
Tax Rate 23.82 % 25.74 % 28.41 % 26.68 % 27.05 % 23.02 % 29.17 % -12.60%
  QoQ % -7.46% -9.40% 6.48% -1.37% 17.51% -21.08% -
  Horiz. % 81.66% 88.24% 97.39% 91.46% 92.73% 78.92% 100.00%
Total Cost 1,655,828 1,430,370 1,389,838 1,353,186 1,360,528 1,065,349 1,041,718 36.08%
  QoQ % 15.76% 2.92% 2.71% -0.54% 27.71% 2.27% -
  Horiz. % 158.95% 137.31% 133.42% 129.90% 130.60% 102.27% 100.00%
Net Worth 401,263 362,206 266,640 263,153 254,250 72,710 206,682 55.44%
  QoQ % 10.78% 35.84% 1.33% 3.50% 249.68% -64.82% -
  Horiz. % 194.15% 175.25% 129.01% 127.32% 123.01% 35.18% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 401,263 362,206 266,640 263,153 254,250 72,710 206,682 55.44%
  QoQ % 10.78% 35.84% 1.33% 3.50% 249.68% -64.82% -
  Horiz. % 194.15% 175.25% 129.01% 127.32% 123.01% 35.18% 100.00%
NOSH 617,329 574,930 180,162 177,806 176,562 161,578 157,772 147.69%
  QoQ % 7.37% 219.12% 1.33% 0.70% 9.27% 2.41% -
  Horiz. % 391.28% 364.40% 114.19% 112.70% 111.91% 102.41% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.50 % 4.14 % 3.56 % 3.15 % 2.69 % 3.26 % 1.53 % 73.35%
  QoQ % -15.46% 16.29% 13.02% 17.10% -17.48% 113.07% -
  Horiz. % 228.76% 270.59% 232.68% 205.88% 175.82% 213.07% 100.00%
ROE 12.44 % 16.06 % 15.50 % 13.12 % 11.56 % 35.76 % 4.66 % 92.09%
  QoQ % -22.54% 3.61% 18.14% 13.49% -67.67% 667.38% -
  Horiz. % 266.95% 344.64% 332.62% 281.55% 248.07% 767.38% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 277.95 259.53 799.93 785.82 791.89 681.59 670.52 -44.32%
  QoQ % 7.10% -67.56% 1.80% -0.77% 16.18% 1.65% -
  Horiz. % 41.45% 38.71% 119.30% 117.20% 118.10% 101.65% 100.00%
EPS 8.08 10.12 22.95 19.42 16.64 5.15 6.11 20.42%
  QoQ % -20.16% -55.90% 18.18% 16.71% 223.11% -15.71% -
  Horiz. % 132.24% 165.63% 375.61% 317.84% 272.34% 84.29% 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 0.6500 0.6300 1.4800 1.4800 1.4400 0.4500 1.3100 -37.24%
  QoQ % 3.17% -57.43% 0.00% 2.78% 220.00% -65.65% -
  Horiz. % 49.62% 48.09% 112.98% 112.98% 109.92% 34.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 647,250
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 265.10 230.53 222.66 215.87 216.02 170.15 163.45 37.92%
  QoQ % 15.00% 3.53% 3.15% -0.07% 26.96% 4.10% -
  Horiz. % 162.19% 141.04% 136.23% 132.07% 132.16% 104.10% 100.00%
EPS 7.72 8.99 6.39 5.33 4.54 4.02 1.49 198.53%
  QoQ % -14.13% 40.69% 19.89% 17.40% 12.94% 169.80% -
  Horiz. % 518.12% 603.36% 428.86% 357.72% 304.70% 269.80% 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 0.6200 0.5596 0.4120 0.4066 0.3928 0.1123 0.3193 55.45%
  QoQ % 10.79% 35.83% 1.33% 3.51% 249.78% -64.83% -
  Horiz. % 194.17% 175.26% 129.03% 127.34% 123.02% 35.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.9500 0.9450 2.8400 2.2500 1.5400 1.5900 1.5700 -
P/RPS 0.34 0.36 0.36 0.29 0.19 0.23 0.23 29.68%
  QoQ % -5.56% 0.00% 24.14% 52.63% -17.39% 0.00% -
  Horiz. % 147.83% 156.52% 156.52% 126.09% 82.61% 100.00% 100.00%
P/EPS 11.74 9.34 12.38 11.59 9.25 9.88 25.71 -40.62%
  QoQ % 25.70% -24.56% 6.82% 25.30% -6.38% -61.57% -
  Horiz. % 45.66% 36.33% 48.15% 45.08% 35.98% 38.43% 100.00%
EY 8.51 10.71 8.08 8.63 10.81 10.12 3.89 68.28%
  QoQ % -20.54% 32.55% -6.37% -20.17% 6.82% 160.15% -
  Horiz. % 218.77% 275.32% 207.71% 221.85% 277.89% 260.15% 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 1.46 1.50 1.92 1.52 1.07 3.53 1.20 13.93%
  QoQ % -2.67% -21.87% 26.32% 42.06% -69.69% 194.17% -
  Horiz. % 121.67% 125.00% 160.00% 126.67% 89.17% 294.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 26/08/16 -
Price 0.9800 1.0800 1.0400 2.9500 1.7000 1.6100 1.7800 -
P/RPS 0.35 0.42 0.13 0.38 0.21 0.24 0.27 18.83%
  QoQ % -16.67% 223.08% -65.79% 80.95% -12.50% -11.11% -
  Horiz. % 129.63% 155.56% 48.15% 140.74% 77.78% 88.89% 100.00%
P/EPS 12.12 10.67 4.53 15.19 10.22 10.01 29.15 -44.20%
  QoQ % 13.59% 135.54% -70.18% 48.63% 2.10% -65.66% -
  Horiz. % 41.58% 36.60% 15.54% 52.11% 35.06% 34.34% 100.00%
EY 8.25 9.37 22.06 6.58 9.79 9.99 3.43 79.23%
  QoQ % -11.95% -57.52% 235.26% -32.79% -2.00% 191.25% -
  Horiz. % 240.52% 273.18% 643.15% 191.84% 285.42% 291.25% 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 1.51 1.71 0.70 1.99 1.18 3.58 1.36 7.20%
  QoQ % -11.70% 144.29% -64.82% 68.64% -67.04% 163.24% -
  Horiz. % 111.03% 125.74% 51.47% 146.32% 86.76% 263.24% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers