Highlights

[CAB] QoQ Cumulative Quarter Result on 2014-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     150.55%    YoY -     -6.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 628,095 396,485 187,997 672,412 493,205 322,839 158,936 150.59%
  QoQ % 58.42% 110.90% -72.04% 36.34% 52.77% 103.13% -
  Horiz. % 395.19% 249.46% 118.28% 423.07% 310.32% 203.13% 100.00%
PBT 12,956 790 -3,473 19,056 7,933 7,400 1,869 264.85%
  QoQ % 1,540.00% 122.75% -118.23% 140.21% 7.20% 295.93% -
  Horiz. % 693.20% 42.27% -185.82% 1,019.58% 424.45% 395.93% 100.00%
Tax -4,618 -1,821 -574 -7,436 -3,539 -2,869 -713 248.65%
  QoQ % -153.60% -217.25% 92.28% -110.12% -23.35% -302.38% -
  Horiz. % 647.69% 255.40% 80.50% 1,042.92% 496.35% 402.38% 100.00%
NP 8,338 -1,031 -4,047 11,620 4,394 4,531 1,156 274.66%
  QoQ % 908.73% 74.52% -134.83% 164.45% -3.02% 291.96% -
  Horiz. % 721.28% -89.19% -350.09% 1,005.19% 380.10% 391.96% 100.00%
NP to SH 7,245 -738 -3,240 11,167 4,457 4,458 1,174 237.57%
  QoQ % 1,081.71% 77.22% -129.01% 150.55% -0.02% 279.73% -
  Horiz. % 617.12% -62.86% -275.98% 951.19% 379.64% 379.73% 100.00%
Tax Rate 35.64 % 230.51 % - % 39.02 % 44.61 % 38.77 % 38.15 % -4.45%
  QoQ % -84.54% 0.00% 0.00% -12.53% 15.06% 1.63% -
  Horiz. % 93.42% 604.22% 0.00% 102.28% 116.93% 101.63% 100.00%
Total Cost 619,757 397,516 192,044 660,792 488,811 318,308 157,780 149.58%
  QoQ % 55.91% 106.99% -70.94% 35.18% 53.57% 101.74% -
  Horiz. % 392.80% 251.94% 121.72% 418.81% 309.81% 201.74% 100.00%
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
  QoQ % 2.57% 1.83% -2.46% 4.55% -0.02% 2.46% -
  Horiz. % 109.11% 106.38% 104.47% 107.10% 102.44% 102.46% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
  QoQ % 2.57% 1.83% -2.46% 4.55% -0.02% 2.46% -
  Horiz. % 109.11% 106.38% 104.47% 107.10% 102.44% 102.46% 100.00%
NOSH 135,167 131,785 131,707 131,531 131,474 131,504 131,910 1.64%
  QoQ % 2.57% 0.06% 0.13% 0.04% -0.02% -0.31% -
  Horiz. % 102.47% 99.91% 99.85% 99.71% 99.67% 99.69% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.33 % -0.26 % -2.15 % 1.73 % 0.89 % 1.40 % 0.73 % 49.34%
  QoQ % 611.54% 87.91% -224.28% 94.38% -36.43% 91.78% -
  Horiz. % 182.19% -35.62% -294.52% 236.99% 121.92% 191.78% 100.00%
ROE 4.66 % -0.49 % -2.18 % 7.32 % 3.05 % 3.05 % 0.82 % 219.47%
  QoQ % 1,051.02% 77.52% -129.78% 140.00% 0.00% 271.95% -
  Horiz. % 568.29% -59.76% -265.85% 892.68% 371.95% 371.95% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 464.68 300.86 142.74 511.22 375.13 245.50 120.49 146.53%
  QoQ % 54.45% 110.77% -72.08% 36.28% 52.80% 103.75% -
  Horiz. % 385.66% 249.70% 118.47% 424.28% 311.34% 203.75% 100.00%
EPS 5.36 -0.56 -2.46 8.49 3.39 3.39 0.89 232.11%
  QoQ % 1,057.14% 77.24% -128.98% 150.44% 0.00% 280.90% -
  Horiz. % 602.25% -62.92% -276.40% 953.93% 380.90% 380.90% 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 1.1500 1.1500 1.1300 1.1600 1.1100 1.1100 1.0800 4.29%
  QoQ % 0.00% 1.77% -2.59% 4.50% 0.00% 2.78% -
  Horiz. % 106.48% 106.48% 104.63% 107.41% 102.78% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 94.97 59.95 28.43 101.68 74.58 48.82 24.03 150.60%
  QoQ % 58.42% 110.87% -72.04% 36.34% 52.77% 103.16% -
  Horiz. % 395.21% 249.48% 118.31% 423.14% 310.36% 203.16% 100.00%
EPS 1.10 -0.11 -0.49 1.69 0.67 0.67 0.18 235.37%
  QoQ % 1,100.00% 77.55% -128.99% 152.24% 0.00% 272.22% -
  Horiz. % 611.11% -61.11% -272.22% 938.89% 372.22% 372.22% 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 0.2350 0.2292 0.2250 0.2307 0.2207 0.2207 0.2154 5.99%
  QoQ % 2.53% 1.87% -2.47% 4.53% 0.00% 2.46% -
  Horiz. % 109.10% 106.41% 104.46% 107.10% 102.46% 102.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0600 1.0500 1.0200 1.1000 0.5600 0.4800 0.5300 -
P/RPS 0.23 0.35 0.71 0.22 0.15 0.20 0.44 -35.19%
  QoQ % -34.29% -50.70% 222.73% 46.67% -25.00% -54.55% -
  Horiz. % 52.27% 79.55% 161.36% 50.00% 34.09% 45.45% 100.00%
P/EPS 19.78 -187.50 -41.46 12.96 16.52 14.16 59.55 -52.13%
  QoQ % 110.55% -352.24% -419.91% -21.55% 16.67% -76.22% -
  Horiz. % 33.22% -314.86% -69.62% 21.76% 27.74% 23.78% 100.00%
EY 5.06 -0.53 -2.41 7.72 6.05 7.06 1.68 108.98%
  QoQ % 1,054.72% 78.01% -131.22% 27.60% -14.31% 320.24% -
  Horiz. % 301.19% -31.55% -143.45% 459.52% 360.12% 420.24% 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 0.92 0.91 0.90 0.95 0.50 0.43 0.49 52.37%
  QoQ % 1.10% 1.11% -5.26% 90.00% 16.28% -12.24% -
  Horiz. % 187.76% 185.71% 183.67% 193.88% 102.04% 87.76% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.9400 1.0700 0.9200 1.1000 0.8650 0.5750 0.5000 -
P/RPS 0.20 0.36 0.64 0.22 0.23 0.23 0.41 -38.11%
  QoQ % -44.44% -43.75% 190.91% -4.35% 0.00% -43.90% -
  Horiz. % 48.78% 87.80% 156.10% 53.66% 56.10% 56.10% 100.00%
P/EPS 17.54 -191.07 -37.40 12.96 25.52 16.96 56.18 -54.08%
  QoQ % 109.18% -410.88% -388.58% -49.22% 50.47% -69.81% -
  Horiz. % 31.22% -340.10% -66.57% 23.07% 45.43% 30.19% 100.00%
EY 5.70 -0.52 -2.67 7.72 3.92 5.90 1.78 117.72%
  QoQ % 1,196.15% 80.52% -134.59% 96.94% -33.56% 231.46% -
  Horiz. % 320.22% -29.21% -150.00% 433.71% 220.22% 331.46% 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 0.93 0.81 0.95 0.78 0.52 0.46 47.17%
  QoQ % -11.83% 14.81% -14.74% 21.79% 50.00% 13.04% -
  Horiz. % 178.26% 202.17% 176.09% 206.52% 169.57% 113.04% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers