Highlights

[CAB] QoQ Quarter Result on 2016-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     -15.48%    YoY -     -34.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 349,070 349,546 307,876 272,075 267,651 253,704 262,787 20.82%
  QoQ % -0.14% 13.53% 13.16% 1.65% 5.50% -3.46% -
  Horiz. % 132.83% 133.01% 117.16% 103.53% 101.85% 96.54% 100.00%
PBT 17,132 12,905 29,570 10,551 10,431 -3,841 16,330 3.24%
  QoQ % 32.75% -56.36% 180.26% 1.15% 371.57% -123.52% -
  Horiz. % 104.91% 79.03% 181.08% 64.61% 63.88% -23.52% 100.00%
Tax -4,523 -3,491 -5,754 -3,186 -1,581 -233 -3,725 13.80%
  QoQ % -29.56% 39.33% -80.60% -101.52% -578.54% 93.74% -
  Horiz. % 121.42% 93.72% 154.47% 85.53% 42.44% 6.26% 100.00%
NP 12,609 9,414 23,816 7,365 8,850 -4,074 12,605 0.02%
  QoQ % 33.94% -60.47% 223.37% -16.78% 317.23% -132.32% -
  Horiz. % 100.03% 74.68% 188.94% 58.43% 70.21% -32.32% 100.00%
NP to SH 9,920 7,345 18,772 5,229 6,187 -4,190 8,796 8.34%
  QoQ % 35.06% -60.87% 259.00% -15.48% 247.66% -147.64% -
  Horiz. % 112.78% 83.50% 213.42% 59.45% 70.34% -47.64% 100.00%
Tax Rate 26.40 % 27.05 % 19.46 % 30.20 % 15.16 % - % 22.81 % 10.23%
  QoQ % -2.40% 39.00% -35.56% 99.21% 0.00% 0.00% -
  Horiz. % 115.74% 118.59% 85.31% 132.40% 66.46% 0.00% 100.00%
Total Cost 336,461 340,132 284,060 264,710 258,801 257,778 250,182 21.82%
  QoQ % -1.08% 19.74% 7.31% 2.28% 0.40% 3.04% -
  Horiz. % 134.49% 135.95% 113.54% 105.81% 103.45% 103.04% 100.00%
Net Worth 265,010 254,250 77,856 223,855 182,867 178,713 183,437 27.77%
  QoQ % 4.23% 226.56% -65.22% 22.41% 2.32% -2.58% -
  Horiz. % 144.47% 138.60% 42.44% 122.03% 99.69% 97.42% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 265,010 254,250 77,856 223,855 182,867 178,713 183,437 27.77%
  QoQ % 4.23% 226.56% -65.22% 22.41% 2.32% -2.58% -
  Horiz. % 144.47% 138.60% 42.44% 122.03% 99.69% 97.42% 100.00%
NOSH 179,061 176,562 173,013 170,882 152,389 150,179 150,358 12.34%
  QoQ % 1.42% 2.05% 1.25% 12.14% 1.47% -0.12% -
  Horiz. % 119.09% 117.43% 115.07% 113.65% 101.35% 99.88% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.61 % 2.69 % 7.74 % 2.71 % 3.31 % -1.61 % 4.80 % -17.28%
  QoQ % 34.20% -65.25% 185.61% -18.13% 305.59% -133.54% -
  Horiz. % 75.21% 56.04% 161.25% 56.46% 68.96% -33.54% 100.00%
ROE 3.74 % 2.89 % 24.11 % 2.34 % 3.38 % -2.34 % 4.80 % -15.31%
  QoQ % 29.41% -88.01% 930.34% -30.77% 244.44% -148.75% -
  Horiz. % 77.92% 60.21% 502.29% 48.75% 70.42% -48.75% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 194.94 197.97 177.95 159.22 175.64 168.93 174.77 7.55%
  QoQ % -1.53% 11.25% 11.76% -9.35% 3.97% -3.34% -
  Horiz. % 111.54% 113.27% 101.82% 91.10% 100.50% 96.66% 100.00%
EPS 5.54 4.16 3.47 3.06 4.06 -2.79 5.85 -3.56%
  QoQ % 33.17% 19.88% 13.40% -24.63% 245.52% -147.69% -
  Horiz. % 94.70% 71.11% 59.32% 52.31% 69.40% -47.69% 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 1.4800 1.4400 0.4500 1.3100 1.2000 1.1900 1.2200 13.73%
  QoQ % 2.78% 220.00% -65.65% 9.17% 0.84% -2.46% -
  Horiz. % 121.31% 118.03% 36.89% 107.38% 98.36% 97.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 53.99 54.06 47.62 42.08 41.40 39.24 40.64 20.83%
  QoQ % -0.13% 13.52% 13.17% 1.64% 5.50% -3.44% -
  Horiz. % 132.85% 133.02% 117.18% 103.54% 101.87% 96.56% 100.00%
EPS 1.53 1.14 2.90 0.81 0.96 -0.65 1.36 8.16%
  QoQ % 34.21% -60.69% 258.02% -15.62% 247.69% -147.79% -
  Horiz. % 112.50% 83.82% 213.24% 59.56% 70.59% -47.79% 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 0.4099 0.3932 0.1204 0.3462 0.2828 0.2764 0.2837 27.78%
  QoQ % 4.25% 226.58% -65.22% 22.42% 2.32% -2.57% -
  Horiz. % 144.48% 138.60% 42.44% 122.03% 99.68% 97.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.2500 1.5400 1.5900 1.5700 1.6100 1.5700 1.0000 -
P/RPS 1.15 0.78 0.89 0.99 0.92 0.93 0.57 59.60%
  QoQ % 47.44% -12.36% -10.10% 7.61% -1.08% 63.16% -
  Horiz. % 201.75% 136.84% 156.14% 173.68% 161.40% 163.16% 100.00%
P/EPS 40.61 37.02 14.65 51.31 39.66 -56.27 17.09 77.98%
  QoQ % 9.70% 152.70% -71.45% 29.37% 170.48% -429.26% -
  Horiz. % 237.62% 216.62% 85.72% 300.23% 232.07% -329.26% 100.00%
EY 2.46 2.70 6.82 1.95 2.52 -1.78 5.85 -43.84%
  QoQ % -8.89% -60.41% 249.74% -22.62% 241.57% -130.43% -
  Horiz. % 42.05% 46.15% 116.58% 33.33% 43.08% -30.43% 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 1.52 1.07 3.53 1.20 1.34 1.32 0.82 50.84%
  QoQ % 42.06% -69.69% 194.17% -10.45% 1.52% 60.98% -
  Horiz. % 185.37% 130.49% 430.49% 146.34% 163.41% 160.98% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 26/08/16 25/05/16 25/02/16 27/11/15 -
Price 2.9500 1.7000 1.6100 1.7800 1.6000 1.7500 1.4100 -
P/RPS 1.51 0.86 0.90 1.12 0.91 1.04 0.81 51.41%
  QoQ % 75.58% -4.44% -19.64% 23.08% -12.50% 28.40% -
  Horiz. % 186.42% 106.17% 111.11% 138.27% 112.35% 128.40% 100.00%
P/EPS 53.25 40.87 14.84 58.17 39.41 -62.72 24.10 69.56%
  QoQ % 30.29% 175.40% -74.49% 47.60% 162.83% -360.25% -
  Horiz. % 220.95% 169.59% 61.58% 241.37% 163.53% -260.25% 100.00%
EY 1.88 2.45 6.74 1.72 2.54 -1.59 4.15 -40.99%
  QoQ % -23.27% -63.65% 291.86% -32.28% 259.75% -138.31% -
  Horiz. % 45.30% 59.04% 162.41% 41.45% 61.20% -38.31% 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 1.99 1.18 3.58 1.36 1.33 1.47 1.16 43.26%
  QoQ % 68.64% -67.04% 163.24% 2.26% -9.52% 26.72% -
  Horiz. % 171.55% 101.72% 308.62% 117.24% 114.66% 126.72% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers