Highlights

[CAB] QoQ Quarter Result on 2015-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     219.06%    YoY -     798,400.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 267,651 253,704 262,787 232,420 208,488 187,997 179,207 30.63%
  QoQ % 5.50% -3.46% 13.07% 11.48% 10.90% 4.90% -
  Horiz. % 149.35% 141.57% 146.64% 129.69% 116.34% 104.90% 100.00%
PBT 10,431 -3,841 16,330 12,166 4,263 -3,473 11,123 -4.19%
  QoQ % 371.57% -123.52% 34.23% 185.39% 222.75% -131.22% -
  Horiz. % 93.78% -34.53% 146.81% 109.38% 38.33% -31.22% 100.00%
Tax -1,581 -233 -3,725 -2,797 -1,247 -574 -3,897 -45.17%
  QoQ % -578.54% 93.74% -33.18% -124.30% -117.25% 85.27% -
  Horiz. % 40.57% 5.98% 95.59% 71.77% 32.00% 14.73% 100.00%
NP 8,850 -4,074 12,605 9,369 3,016 -4,047 7,226 14.46%
  QoQ % 317.23% -132.32% 34.54% 210.64% 174.52% -156.01% -
  Horiz. % 122.47% -56.38% 174.44% 129.66% 41.74% -56.01% 100.00%
NP to SH 6,187 -4,190 8,796 7,983 2,502 -3,240 6,710 -5.26%
  QoQ % 247.66% -147.64% 10.18% 219.06% 177.22% -148.29% -
  Horiz. % 92.21% -62.44% 131.09% 118.97% 37.29% -48.29% 100.00%
Tax Rate 15.16 % - % 22.81 % 22.99 % 29.25 % - % 35.04 % -42.77%
  QoQ % 0.00% 0.00% -0.78% -21.40% 0.00% 0.00% -
  Horiz. % 43.26% 0.00% 65.10% 65.61% 83.48% 0.00% 100.00%
Total Cost 258,801 257,778 250,182 223,051 205,472 192,044 171,981 31.29%
  QoQ % 0.40% 3.04% 12.16% 8.56% 6.99% 11.67% -
  Horiz. % 150.48% 149.89% 145.47% 129.70% 119.47% 111.67% 100.00%
Net Worth 182,867 178,713 183,437 163,644 151,436 148,829 152,619 12.80%
  QoQ % 2.32% -2.58% 12.10% 8.06% 1.75% -2.48% -
  Horiz. % 119.82% 117.10% 120.19% 107.22% 99.23% 97.52% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 182,867 178,713 183,437 163,644 151,436 148,829 152,619 12.80%
  QoQ % 2.32% -2.58% 12.10% 8.06% 1.75% -2.48% -
  Horiz. % 119.82% 117.10% 120.19% 107.22% 99.23% 97.52% 100.00%
NOSH 152,389 150,179 150,358 142,299 131,684 131,707 131,568 10.28%
  QoQ % 1.47% -0.12% 5.66% 8.06% -0.02% 0.11% -
  Horiz. % 115.82% 114.15% 114.28% 108.16% 100.09% 100.11% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.31 % -1.61 % 4.80 % 4.03 % 1.45 % -2.15 % 4.03 % -12.29%
  QoQ % 305.59% -133.54% 19.11% 177.93% 167.44% -153.35% -
  Horiz. % 82.13% -39.95% 119.11% 100.00% 35.98% -53.35% 100.00%
ROE 3.38 % -2.34 % 4.80 % 4.88 % 1.65 % -2.18 % 4.40 % -16.11%
  QoQ % 244.44% -148.75% -1.64% 195.76% 175.69% -149.55% -
  Horiz. % 76.82% -53.18% 109.09% 110.91% 37.50% -49.55% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 175.64 168.93 174.77 163.33 158.32 142.74 136.21 18.45%
  QoQ % 3.97% -3.34% 7.00% 3.16% 10.91% 4.79% -
  Horiz. % 128.95% 124.02% 128.31% 119.91% 116.23% 104.79% 100.00%
EPS 4.06 -2.79 5.85 5.61 1.90 -2.46 5.10 -14.09%
  QoQ % 245.52% -147.69% 4.28% 195.26% 177.24% -148.24% -
  Horiz. % 79.61% -54.71% 114.71% 110.00% 37.25% -48.24% 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 1.2000 1.1900 1.2200 1.1500 1.1500 1.1300 1.1600 2.28%
  QoQ % 0.84% -2.46% 6.09% 0.00% 1.77% -2.59% -
  Horiz. % 103.45% 102.59% 105.17% 99.14% 99.14% 97.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 40.63 38.52 39.90 35.29 31.65 28.54 27.21 30.61%
  QoQ % 5.48% -3.46% 13.06% 11.50% 10.90% 4.89% -
  Horiz. % 149.32% 141.57% 146.64% 129.69% 116.32% 104.89% 100.00%
EPS 0.94 -0.64 1.34 1.21 0.38 -0.49 1.02 -5.29%
  QoQ % 246.88% -147.76% 10.74% 218.42% 177.55% -148.04% -
  Horiz. % 92.16% -62.75% 131.37% 118.63% 37.25% -48.04% 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 0.2776 0.2713 0.2785 0.2484 0.2299 0.2259 0.2317 12.79%
  QoQ % 2.32% -2.59% 12.12% 8.05% 1.77% -2.50% -
  Horiz. % 119.81% 117.09% 120.20% 107.21% 99.22% 97.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.6100 1.5700 1.0000 1.0600 1.0500 1.0200 1.1000 -
P/RPS 0.92 0.93 0.57 0.65 0.66 0.71 0.81 8.85%
  QoQ % -1.08% 63.16% -12.31% -1.52% -7.04% -12.35% -
  Horiz. % 113.58% 114.81% 70.37% 80.25% 81.48% 87.65% 100.00%
P/EPS 39.66 -56.27 17.09 18.89 55.26 -41.46 21.57 50.03%
  QoQ % 170.48% -429.26% -9.53% -65.82% 233.29% -292.21% -
  Horiz. % 183.87% -260.87% 79.23% 87.58% 256.19% -192.21% 100.00%
EY 2.52 -1.78 5.85 5.29 1.81 -2.41 4.64 -33.41%
  QoQ % 241.57% -130.43% 10.59% 192.27% 175.10% -151.94% -
  Horiz. % 54.31% -38.36% 126.08% 114.01% 39.01% -51.94% 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 1.34 1.32 0.82 0.92 0.91 0.90 0.95 25.75%
  QoQ % 1.52% 60.98% -10.87% 1.10% 1.11% -5.26% -
  Horiz. % 141.05% 138.95% 86.32% 96.84% 95.79% 94.74% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 -
Price 1.6000 1.7500 1.4100 0.9400 1.0700 0.9200 1.1000 -
P/RPS 0.91 1.04 0.81 0.58 0.68 0.64 0.81 8.06%
  QoQ % -12.50% 28.40% 39.66% -14.71% 6.25% -20.99% -
  Horiz. % 112.35% 128.40% 100.00% 71.60% 83.95% 79.01% 100.00%
P/EPS 39.41 -62.72 24.10 16.76 56.32 -37.40 21.57 49.40%
  QoQ % 162.83% -360.25% 43.79% -70.24% 250.59% -273.39% -
  Horiz. % 182.71% -290.77% 111.73% 77.70% 261.10% -173.39% 100.00%
EY 2.54 -1.59 4.15 5.97 1.78 -2.67 4.64 -33.06%
  QoQ % 259.75% -138.31% -30.49% 235.39% 166.67% -157.54% -
  Horiz. % 54.74% -34.27% 89.44% 128.66% 38.36% -57.54% 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 1.33 1.47 1.16 0.82 0.93 0.81 0.95 25.12%
  QoQ % -9.52% 26.72% 41.46% -11.83% 14.81% -14.74% -
  Horiz. % 140.00% 154.74% 122.11% 86.32% 97.89% 85.26% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers