Highlights

[CAB] QoQ Quarter Result on 2017-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     38.52%    YoY -     162.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 424,897 428,964 411,204 382,271 349,070 349,546 307,876 23.98%
  QoQ % -0.95% 4.32% 7.57% 9.51% -0.14% 13.53% -
  Horiz. % 138.01% 139.33% 133.56% 124.16% 113.38% 113.53% 100.00%
PBT 17,539 19,699 29,327 23,749 17,132 12,905 29,570 -29.43%
  QoQ % -10.97% -32.83% 23.49% 38.62% 32.75% -56.36% -
  Horiz. % 59.31% 66.62% 99.18% 80.31% 57.94% 43.64% 100.00%
Tax -4,174 -4,692 -6,114 -7,264 -4,523 -3,491 -5,754 -19.28%
  QoQ % 11.04% 23.26% 15.83% -60.60% -29.56% 39.33% -
  Horiz. % 72.54% 81.54% 106.26% 126.24% 78.61% 60.67% 100.00%
NP 13,365 15,007 23,213 16,485 12,609 9,414 23,816 -31.99%
  QoQ % -10.94% -35.35% 40.81% 30.74% 33.94% -60.47% -
  Horiz. % 56.12% 63.01% 97.47% 69.22% 52.94% 39.53% 100.00%
NP to SH 11,495 12,484 27,177 13,741 9,920 7,345 18,772 -27.91%
  QoQ % -7.92% -54.06% 97.78% 38.52% 35.06% -60.87% -
  Horiz. % 61.23% 66.50% 144.77% 73.20% 52.84% 39.13% 100.00%
Tax Rate 23.80 % 23.82 % 20.85 % 30.59 % 26.40 % 27.05 % 19.46 % 14.38%
  QoQ % -0.08% 14.24% -31.84% 15.87% -2.40% 39.00% -
  Horiz. % 122.30% 122.40% 107.14% 157.19% 135.66% 139.00% 100.00%
Total Cost 411,532 413,957 387,991 365,786 336,461 340,132 284,060 28.06%
  QoQ % -0.59% 6.69% 6.07% 8.72% -1.08% 19.74% -
  Horiz. % 144.88% 145.73% 136.59% 128.77% 118.45% 119.74% 100.00%
Net Worth 408,515 401,263 384,753 274,079 265,010 254,250 77,856 202.26%
  QoQ % 1.81% 4.29% 40.38% 3.42% 4.23% 226.56% -
  Horiz. % 524.71% 515.39% 494.18% 352.03% 340.38% 326.56% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 408,515 401,263 384,753 274,079 265,010 254,250 77,856 202.26%
  QoQ % 1.81% 4.29% 40.38% 3.42% 4.23% 226.56% -
  Horiz. % 524.71% 515.39% 494.18% 352.03% 340.38% 326.56% 100.00%
NOSH 618,963 617,329 610,719 185,188 179,061 176,562 173,013 134.10%
  QoQ % 0.26% 1.08% 229.78% 3.42% 1.42% 2.05% -
  Horiz. % 357.75% 356.81% 352.99% 107.04% 103.50% 102.05% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.15 % 3.50 % 5.65 % 4.31 % 3.61 % 2.69 % 7.74 % -45.11%
  QoQ % -10.00% -38.05% 31.09% 19.39% 34.20% -65.25% -
  Horiz. % 40.70% 45.22% 73.00% 55.68% 46.64% 34.75% 100.00%
ROE 2.81 % 3.11 % 7.06 % 5.01 % 3.74 % 2.89 % 24.11 % -76.17%
  QoQ % -9.65% -55.95% 40.92% 33.96% 29.41% -88.01% -
  Horiz. % 11.65% 12.90% 29.28% 20.78% 15.51% 11.99% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 68.65 69.49 67.33 206.42 194.94 197.97 177.95 -47.04%
  QoQ % -1.21% 3.21% -67.38% 5.89% -1.53% 11.25% -
  Horiz. % 38.58% 39.05% 37.84% 116.00% 109.55% 111.25% 100.00%
EPS 1.86 2.02 4.45 7.42 5.54 4.16 3.47 -34.04%
  QoQ % -7.92% -54.61% -40.03% 33.94% 33.17% 19.88% -
  Horiz. % 53.60% 58.21% 128.24% 213.83% 159.65% 119.88% 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 0.6600 0.6500 0.6300 1.4800 1.4800 1.4400 0.4500 29.12%
  QoQ % 1.54% 3.17% -57.43% 0.00% 2.78% 220.00% -
  Horiz. % 146.67% 144.44% 140.00% 328.89% 328.89% 320.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.72 66.35 63.60 59.12 53.99 54.06 47.62 23.98%
  QoQ % -0.95% 4.32% 7.58% 9.50% -0.13% 13.52% -
  Horiz. % 138.01% 139.33% 133.56% 124.15% 113.38% 113.52% 100.00%
EPS 1.78 1.93 4.20 2.13 1.53 1.14 2.90 -27.80%
  QoQ % -7.77% -54.05% 97.18% 39.22% 34.21% -60.69% -
  Horiz. % 61.38% 66.55% 144.83% 73.45% 52.76% 39.31% 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 0.6318 0.6206 0.5951 0.4239 0.4099 0.3932 0.1204 202.28%
  QoQ % 1.80% 4.28% 40.39% 3.42% 4.25% 226.58% -
  Horiz. % 524.75% 515.45% 494.27% 352.08% 340.45% 326.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8950 0.9500 0.9450 2.8400 2.2500 1.5400 1.5900 -
P/RPS 1.30 1.37 1.40 1.38 1.15 0.78 0.89 28.77%
  QoQ % -5.11% -2.14% 1.45% 20.00% 47.44% -12.36% -
  Horiz. % 146.07% 153.93% 157.30% 155.06% 129.21% 87.64% 100.00%
P/EPS 48.19 46.98 21.24 38.27 40.61 37.02 14.65 121.34%
  QoQ % 2.58% 121.19% -44.50% -5.76% 9.70% 152.70% -
  Horiz. % 328.94% 320.68% 144.98% 261.23% 277.20% 252.70% 100.00%
EY 2.08 2.13 4.71 2.61 2.46 2.70 6.82 -54.72%
  QoQ % -2.35% -54.78% 80.46% 6.10% -8.89% -60.41% -
  Horiz. % 30.50% 31.23% 69.06% 38.27% 36.07% 39.59% 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 1.46 1.50 1.92 1.52 1.07 3.53 -47.08%
  QoQ % -6.85% -2.67% -21.87% 26.32% 42.06% -69.69% -
  Horiz. % 38.53% 41.36% 42.49% 54.39% 43.06% 30.31% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.9200 0.9800 1.0800 1.0400 2.9500 1.7000 1.6100 -
P/RPS 1.34 1.41 1.60 0.50 1.51 0.86 0.90 30.42%
  QoQ % -4.96% -11.88% 220.00% -66.89% 75.58% -4.44% -
  Horiz. % 148.89% 156.67% 177.78% 55.56% 167.78% 95.56% 100.00%
P/EPS 49.54 48.46 24.27 14.02 53.25 40.87 14.84 123.53%
  QoQ % 2.23% 99.67% 73.11% -73.67% 30.29% 175.40% -
  Horiz. % 333.83% 326.55% 163.54% 94.47% 358.83% 275.40% 100.00%
EY 2.02 2.06 4.12 7.13 1.88 2.45 6.74 -55.25%
  QoQ % -1.94% -50.00% -42.22% 279.26% -23.27% -63.65% -
  Horiz. % 29.97% 30.56% 61.13% 105.79% 27.89% 36.35% 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 1.39 1.51 1.71 0.70 1.99 1.18 3.58 -46.81%
  QoQ % -7.95% -11.70% 144.29% -64.82% 68.64% -67.04% -
  Horiz. % 38.83% 42.18% 47.77% 19.55% 55.59% 32.96% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers