Highlights

[CAB] QoQ Cumulative 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 -     135.06%    YoY -     764.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 428,964 1,492,091 1,080,887 698,616 349,546 1,101,306 793,430 -33.56%
  QoQ % -71.25% 38.04% 54.72% 99.86% -68.26% 38.80% -
  Horiz. % 54.06% 188.06% 136.23% 88.05% 44.06% 138.80% 100.00%
PBT 19,699 83,113 53,786 30,037 12,905 46,711 17,141 9.69%
  QoQ % -76.30% 54.53% 79.07% 132.75% -72.37% 172.51% -
  Horiz. % 114.92% 484.88% 313.79% 175.23% 75.29% 272.51% 100.00%
Tax -4,692 -21,392 -15,278 -8,014 -3,491 -10,754 -5,000 -4.14%
  QoQ % 78.07% -40.02% -90.64% -129.56% 67.54% -115.08% -
  Horiz. % 93.84% 427.84% 305.56% 160.28% 69.82% 215.08% 100.00%
NP 15,007 61,721 38,508 22,023 9,414 35,957 12,141 15.13%
  QoQ % -75.69% 60.28% 74.85% 133.94% -73.82% 196.16% -
  Horiz. % 123.61% 508.37% 317.17% 181.39% 77.54% 296.16% 100.00%
NP to SH 12,484 58,183 31,006 17,265 7,345 25,998 7,226 43.84%
  QoQ % -78.54% 87.65% 79.59% 135.06% -71.75% 259.78% -
  Horiz. % 172.77% 805.19% 429.09% 238.93% 101.65% 359.78% 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 413,957 1,430,370 1,042,379 676,593 340,132 1,065,349 781,289 -34.45%
  QoQ % -71.06% 37.22% 54.06% 98.92% -68.07% 36.36% -
  Horiz. % 52.98% 183.08% 133.42% 86.60% 43.53% 136.36% 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 3.11 % 16.06 % 11.63 % 6.56 % 2.89 % 35.76 % 3.50 % -7.55%
  QoQ % -80.64% 38.09% 77.29% 126.99% -91.92% 921.71% -
  Horiz. % 88.86% 458.86% 332.29% 187.43% 82.57% 1,021.71% 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 69.49 259.53 599.95 392.91 197.97 681.59 502.89 -73.18%
  QoQ % -73.22% -56.74% 52.69% 98.47% -70.95% 35.53% -
  Horiz. % 13.82% 51.61% 119.30% 78.13% 39.37% 135.53% 100.00%
EPS 2.02 10.12 17.21 9.71 4.16 5.15 4.58 -41.97%
  QoQ % -80.04% -41.20% 77.24% 133.41% -19.22% 12.45% -
  Horiz. % 44.10% 220.96% 375.76% 212.01% 90.83% 112.45% 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 0.6500 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 - 660,460
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 64.95 225.92 163.66 105.78 52.92 166.75 120.13 -33.56%
  QoQ % -71.25% 38.04% 54.72% 99.89% -68.26% 38.81% -
  Horiz. % 54.07% 188.06% 136.24% 88.05% 44.05% 138.81% 100.00%
EPS 1.89 8.81 4.69 2.61 1.11 3.94 1.09 44.19%
  QoQ % -78.55% 87.85% 79.69% 135.14% -71.83% 261.47% -
  Horiz. % 173.39% 808.26% 430.28% 239.45% 101.83% 361.47% 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 0.6076 0.5484 0.4037 0.3984 0.3850 0.1101 0.3129 55.46%
  QoQ % 10.80% 35.84% 1.33% 3.48% 249.68% -64.81% -
  Horiz. % 194.18% 175.26% 129.02% 127.33% 123.04% 35.19% 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 1.37 0.36 0.47 0.57 0.78 0.23 0.31 168.57%
  QoQ % 280.56% -23.40% -17.54% -26.92% 239.13% -25.81% -
  Horiz. % 441.94% 116.13% 151.61% 183.87% 251.61% 74.19% 100.00%
P/EPS 46.98 9.34 16.50 23.17 37.02 9.88 34.28 23.31%
  QoQ % 403.00% -43.39% -28.79% -37.41% 274.70% -71.18% -
  Horiz. % 137.05% 27.25% 48.13% 67.59% 107.99% 28.82% 100.00%
EY 2.13 10.71 6.06 4.32 2.70 10.12 2.92 -18.92%
  QoQ % -80.11% 76.73% 40.28% 60.00% -73.32% 246.58% -
  Horiz. % 72.95% 366.78% 207.53% 147.95% 92.47% 346.58% 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 1.41 0.42 0.17 0.75 0.86 0.24 0.35 152.54%
  QoQ % 235.71% 147.06% -77.33% -12.79% 258.33% -31.43% -
  Horiz. % 402.86% 120.00% 48.57% 214.29% 245.71% 68.57% 100.00%
P/EPS 48.46 10.67 6.04 30.38 40.87 10.01 38.86 15.81%
  QoQ % 354.17% 76.66% -80.12% -25.67% 308.29% -74.24% -
  Horiz. % 124.70% 27.46% 15.54% 78.18% 105.17% 25.76% 100.00%
EY 2.06 9.37 16.55 3.29 2.45 9.99 2.57 -13.68%
  QoQ % -78.01% -43.38% 403.04% 34.29% -75.48% 288.72% -
  Horiz. % 80.16% 364.59% 643.97% 128.02% 95.33% 388.72% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers