Highlights

[CAB] QoQ Cumulative Quarter Result on 2015-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend QoQ -     121.41%    YoY -     43.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 793,430 521,355 253,704 891,692 628,095 396,485 187,997 161.39%
  QoQ % 52.19% 105.50% -71.55% 41.97% 58.42% 110.90% -
  Horiz. % 422.04% 277.32% 134.95% 474.31% 334.10% 210.90% 100.00%
PBT 17,141 6,590 -3,841 29,286 12,956 790 -3,473 -
  QoQ % 160.11% 271.57% -113.12% 126.04% 1,540.00% 122.75% -
  Horiz. % -493.55% -189.75% 110.60% -843.25% -373.05% -22.75% 100.00%
Tax -5,000 -1,814 -233 -8,343 -4,618 -1,821 -574 323.91%
  QoQ % -175.63% -678.54% 97.21% -80.66% -153.60% -217.25% -
  Horiz. % 871.08% 316.03% 40.59% 1,453.48% 804.53% 317.25% 100.00%
NP 12,141 4,776 -4,074 20,943 8,338 -1,031 -4,047 -
  QoQ % 154.21% 217.23% -119.45% 151.18% 908.73% 74.52% -
  Horiz. % -300.00% -118.01% 100.67% -517.49% -206.03% 25.48% 100.00%
NP to SH 7,226 1,997 -4,190 16,041 7,245 -738 -3,240 -
  QoQ % 261.84% 147.66% -126.12% 121.41% 1,081.71% 77.22% -
  Horiz. % -223.02% -61.64% 129.32% -495.09% -223.61% 22.78% 100.00%
Tax Rate 29.17 % 27.53 % - % 28.49 % 35.64 % 230.51 % - % -
  QoQ % 5.96% 0.00% 0.00% -20.06% -84.54% 0.00% -
  Horiz. % 12.65% 11.94% 0.00% 12.36% 15.46% 100.00% -
Total Cost 781,289 516,579 257,778 870,749 619,757 397,516 192,044 155.06%
  QoQ % 51.24% 100.40% -70.40% 40.50% 55.91% 106.99% -
  Horiz. % 406.83% 268.99% 134.23% 453.41% 322.72% 206.99% 100.00%
Net Worth 206,682 181,545 178,713 169,584 155,443 151,553 148,829 24.50%
  QoQ % 13.85% 1.58% 5.38% 9.10% 2.57% 1.83% -
  Horiz. % 138.87% 121.98% 120.08% 113.95% 104.44% 101.83% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 206,682 181,545 178,713 169,584 155,443 151,553 148,829 24.50%
  QoQ % 13.85% 1.58% 5.38% 9.10% 2.57% 1.83% -
  Horiz. % 138.87% 121.98% 120.08% 113.95% 104.44% 101.83% 100.00%
NOSH 157,772 151,287 150,179 139,003 135,167 131,785 131,707 12.81%
  QoQ % 4.29% 0.74% 8.04% 2.84% 2.57% 0.06% -
  Horiz. % 119.79% 114.87% 114.02% 105.54% 102.63% 100.06% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.53 % 0.92 % -1.61 % 2.35 % 1.33 % -0.26 % -2.15 % -
  QoQ % 66.30% 157.14% -168.51% 76.69% 611.54% 87.91% -
  Horiz. % -71.16% -42.79% 74.88% -109.30% -61.86% 12.09% 100.00%
ROE 3.50 % 1.10 % -2.34 % 9.46 % 4.66 % -0.49 % -2.18 % -
  QoQ % 218.18% 147.01% -124.74% 103.00% 1,051.02% 77.52% -
  Horiz. % -160.55% -50.46% 107.34% -433.94% -213.76% 22.48% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 502.89 344.61 168.93 641.49 464.68 300.86 142.74 131.71%
  QoQ % 45.93% 104.00% -73.67% 38.05% 54.45% 110.77% -
  Horiz. % 352.31% 241.42% 118.35% 449.41% 325.54% 210.77% 100.00%
EPS 4.58 1.32 -2.79 11.54 5.36 -0.56 -2.46 -
  QoQ % 246.97% 147.31% -124.18% 115.30% 1,057.14% 77.24% -
  Horiz. % -186.18% -53.66% 113.41% -469.11% -217.89% 22.76% 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 1.3100 1.2000 1.1900 1.2200 1.1500 1.1500 1.1300 10.37%
  QoQ % 9.17% 0.84% -2.46% 6.09% 0.00% 1.77% -
  Horiz. % 115.93% 106.19% 105.31% 107.96% 101.77% 101.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 119.98 78.83 38.36 134.83 94.97 59.95 28.43 161.38%
  QoQ % 52.20% 105.50% -71.55% 41.97% 58.42% 110.87% -
  Horiz. % 422.02% 277.28% 134.93% 474.25% 334.05% 210.87% 100.00%
EPS 1.09 0.30 -0.63 2.43 1.10 -0.11 -0.49 -
  QoQ % 263.33% 147.62% -125.93% 120.91% 1,100.00% 77.55% -
  Horiz. % -222.45% -61.22% 128.57% -495.92% -224.49% 22.45% 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 0.3125 0.2745 0.2702 0.2564 0.2350 0.2292 0.2250 24.51%
  QoQ % 13.84% 1.59% 5.38% 9.11% 2.53% 1.87% -
  Horiz. % 138.89% 122.00% 120.09% 113.96% 104.44% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.5700 1.6100 1.5700 1.0000 1.0600 1.0500 1.0200 -
P/RPS 0.31 0.47 0.93 0.16 0.23 0.35 0.71 -42.48%
  QoQ % -34.04% -49.46% 481.25% -30.43% -34.29% -50.70% -
  Horiz. % 43.66% 66.20% 130.99% 22.54% 32.39% 49.30% 100.00%
P/EPS 34.28 121.97 -56.27 8.67 19.78 -187.50 -41.46 -
  QoQ % -71.89% 316.76% -749.02% -56.17% 110.55% -352.24% -
  Horiz. % -82.68% -294.19% 135.72% -20.91% -47.71% 452.24% 100.00%
EY 2.92 0.82 -1.78 11.54 5.06 -0.53 -2.41 -
  QoQ % 256.10% 146.07% -115.42% 128.06% 1,054.72% 78.01% -
  Horiz. % -121.16% -34.02% 73.86% -478.84% -209.96% 21.99% 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 1.20 1.34 1.32 0.82 0.92 0.91 0.90 21.16%
  QoQ % -10.45% 1.52% 60.98% -10.87% 1.10% 1.11% -
  Horiz. % 133.33% 148.89% 146.67% 91.11% 102.22% 101.11% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 25/05/16 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 -
Price 1.7800 1.6000 1.7500 1.4100 0.9400 1.0700 0.9200 -
P/RPS 0.35 0.46 1.04 0.22 0.20 0.36 0.64 -33.15%
  QoQ % -23.91% -55.77% 372.73% 10.00% -44.44% -43.75% -
  Horiz. % 54.69% 71.88% 162.50% 34.38% 31.25% 56.25% 100.00%
P/EPS 38.86 121.21 -62.72 12.22 17.54 -191.07 -37.40 -
  QoQ % -67.94% 293.26% -613.26% -30.33% 109.18% -410.88% -
  Horiz. % -103.90% -324.09% 167.70% -32.67% -46.90% 510.88% 100.00%
EY 2.57 0.83 -1.59 8.18 5.70 -0.52 -2.67 -
  QoQ % 209.64% 152.20% -119.44% 43.51% 1,196.15% 80.52% -
  Horiz. % -96.25% -31.09% 59.55% -306.37% -213.48% 19.48% 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 1.36 1.33 1.47 1.16 0.82 0.93 0.81 41.31%
  QoQ % 2.26% -9.52% 26.72% 41.46% -11.83% 14.81% -
  Horiz. % 167.90% 164.20% 181.48% 143.21% 101.23% 114.81% 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.
 


 

226  260  505  1278 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers