Highlights

[CAB] QoQ Cumulative Quarter Result on 2017-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Dec-2017  [#1]
Profit Trend QoQ -     -78.54%    YoY -     69.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,750,368 1,284,538 853,861 428,964 1,492,091 1,080,887 698,616 84.37%
  QoQ % 36.26% 50.44% 99.05% -71.25% 38.04% 54.72% -
  Horiz. % 250.55% 183.87% 122.22% 61.40% 213.58% 154.72% 100.00%
PBT 40,660 42,741 37,238 19,699 83,113 53,786 30,037 22.35%
  QoQ % -4.87% 14.78% 89.03% -76.30% 54.53% 79.07% -
  Horiz. % 135.37% 142.29% 123.97% 65.58% 276.70% 179.07% 100.00%
Tax -10,212 -9,755 -8,866 -4,692 -21,392 -15,278 -8,014 17.52%
  QoQ % -4.68% -10.03% -88.96% 78.07% -40.02% -90.64% -
  Horiz. % 127.43% 121.72% 110.63% 58.55% 266.93% 190.64% 100.00%
NP 30,448 32,986 28,372 15,007 61,721 38,508 22,023 24.08%
  QoQ % -7.69% 16.26% 89.06% -75.69% 60.28% 74.85% -
  Horiz. % 138.26% 149.78% 128.83% 68.14% 280.26% 174.85% 100.00%
NP to SH 29,385 28,877 23,979 12,484 58,183 31,006 17,265 42.51%
  QoQ % 1.76% 20.43% 92.08% -78.54% 87.65% 79.59% -
  Horiz. % 170.20% 167.26% 138.89% 72.31% 337.00% 179.59% 100.00%
Tax Rate 25.12 % 22.82 % 23.81 % 23.82 % 25.74 % 28.41 % 26.68 % -3.93%
  QoQ % 10.08% -4.16% -0.04% -7.46% -9.40% 6.48% -
  Horiz. % 94.15% 85.53% 89.24% 89.28% 96.48% 106.48% 100.00%
Total Cost 1,719,920 1,251,552 825,489 413,957 1,430,370 1,042,379 676,593 86.15%
  QoQ % 37.42% 51.61% 99.41% -71.06% 37.22% 54.06% -
  Horiz. % 254.20% 184.98% 122.01% 61.18% 211.41% 154.06% 100.00%
Net Worth 410,758 414,391 408,515 401,263 362,206 266,640 263,153 34.52%
  QoQ % -0.88% 1.44% 1.81% 10.78% 35.84% 1.33% -
  Horiz. % 156.09% 157.47% 155.24% 152.48% 137.64% 101.33% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 410,758 414,391 408,515 401,263 362,206 266,640 263,153 34.52%
  QoQ % -0.88% 1.44% 1.81% 10.78% 35.84% 1.33% -
  Horiz. % 156.09% 157.47% 155.24% 152.48% 137.64% 101.33% 100.00%
NOSH 631,935 637,526 618,963 617,329 574,930 180,162 177,806 132.71%
  QoQ % -0.88% 3.00% 0.26% 7.37% 219.12% 1.33% -
  Horiz. % 355.41% 358.55% 348.11% 347.19% 323.35% 101.33% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.74 % 2.57 % 3.32 % 3.50 % 4.14 % 3.56 % 3.15 % -32.65%
  QoQ % -32.30% -22.59% -5.14% -15.46% 16.29% 13.02% -
  Horiz. % 55.24% 81.59% 105.40% 111.11% 131.43% 113.02% 100.00%
ROE 7.15 % 6.97 % 5.87 % 3.11 % 16.06 % 11.63 % 6.56 % 5.90%
  QoQ % 2.58% 18.74% 88.75% -80.64% 38.09% 77.29% -
  Horiz. % 108.99% 106.25% 89.48% 47.41% 244.82% 177.29% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 276.99 201.49 137.95 69.49 259.53 599.95 392.91 -20.77%
  QoQ % 37.47% 46.06% 98.52% -73.22% -56.74% 52.69% -
  Horiz. % 70.50% 51.28% 35.11% 17.69% 66.05% 152.69% 100.00%
EPS 4.65 4.60 3.88 2.02 10.12 17.21 9.71 -38.76%
  QoQ % 1.09% 18.56% 92.08% -80.04% -41.20% 77.24% -
  Horiz. % 47.89% 47.37% 39.96% 20.80% 104.22% 177.24% 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 0.6500 0.6600 0.6500 0.6300 1.4800 1.4800 -42.19%
  QoQ % 0.00% -1.52% 1.54% 3.17% -57.43% 0.00% -
  Horiz. % 43.92% 43.92% 44.59% 43.92% 42.57% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 265.45 194.80 129.49 65.05 226.28 163.92 105.95 84.37%
  QoQ % 36.27% 50.44% 99.06% -71.25% 38.04% 54.71% -
  Horiz. % 250.54% 183.86% 122.22% 61.40% 213.57% 154.71% 100.00%
EPS 4.46 4.38 3.64 1.89 8.82 4.70 2.62 42.52%
  QoQ % 1.83% 20.33% 92.59% -78.57% 87.66% 79.39% -
  Horiz. % 170.23% 167.18% 138.93% 72.14% 336.64% 179.39% 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 0.6229 0.6284 0.6195 0.6085 0.5493 0.4044 0.3991 34.52%
  QoQ % -0.88% 1.44% 1.81% 10.78% 35.83% 1.33% -
  Horiz. % 156.08% 157.45% 155.22% 152.47% 137.63% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.8600 0.8800 0.8950 0.9500 0.9450 2.8400 2.2500 -
P/RPS 0.31 0.44 0.65 1.37 0.36 0.47 0.57 -33.35%
  QoQ % -29.55% -32.31% -52.55% 280.56% -23.40% -17.54% -
  Horiz. % 54.39% 77.19% 114.04% 240.35% 63.16% 82.46% 100.00%
P/EPS 18.49 19.43 23.10 46.98 9.34 16.50 23.17 -13.95%
  QoQ % -4.84% -15.89% -50.83% 403.00% -43.39% -28.79% -
  Horiz. % 79.80% 83.86% 99.70% 202.76% 40.31% 71.21% 100.00%
EY 5.41 5.15 4.33 2.13 10.71 6.06 4.32 16.17%
  QoQ % 5.05% 18.94% 103.29% -80.11% 76.73% 40.28% -
  Horiz. % 125.23% 119.21% 100.23% 49.31% 247.92% 140.28% 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 1.35 1.36 1.46 1.50 1.92 1.52 -8.97%
  QoQ % -2.22% -0.74% -6.85% -2.67% -21.87% 26.32% -
  Horiz. % 86.84% 88.82% 89.47% 96.05% 98.68% 126.32% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 30/05/17 -
Price 0.6550 0.8900 0.9200 0.9800 1.0800 1.0400 2.9500 -
P/RPS 0.24 0.44 0.67 1.41 0.42 0.17 0.75 -53.18%
  QoQ % -45.45% -34.33% -52.48% 235.71% 147.06% -77.33% -
  Horiz. % 32.00% 58.67% 89.33% 188.00% 56.00% 22.67% 100.00%
P/EPS 14.09 19.65 23.75 48.46 10.67 6.04 30.38 -40.06%
  QoQ % -28.30% -17.26% -50.99% 354.17% 76.66% -80.12% -
  Horiz. % 46.38% 64.68% 78.18% 159.51% 35.12% 19.88% 100.00%
EY 7.10 5.09 4.21 2.06 9.37 16.55 3.29 66.92%
  QoQ % 39.49% 20.90% 104.37% -78.01% -43.38% 403.04% -
  Horiz. % 215.81% 154.71% 127.96% 62.61% 284.80% 503.04% 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 1.01 1.37 1.39 1.51 1.71 0.70 1.99 -36.35%
  QoQ % -26.28% -1.44% -7.95% -11.70% 144.29% -64.82% -
  Horiz. % 50.75% 68.84% 69.85% 75.88% 85.93% 35.18% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers