Highlights

[CAB] QoQ Quarter Result on 2010-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     81.42%    YoY -     343.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 122,287 115,234 122,619 127,545 123,054 123,553 133,996 -5.93%
  QoQ % 6.12% -6.02% -3.86% 3.65% -0.40% -7.79% -
  Horiz. % 91.26% 86.00% 91.51% 95.19% 91.83% 92.21% 100.00%
PBT 7,212 4,387 875 5,688 3,632 -1,028 2,843 86.32%
  QoQ % 64.39% 401.37% -84.62% 56.61% 453.31% -136.16% -
  Horiz. % 253.68% 154.31% 30.78% 200.07% 127.75% -36.16% 100.00%
Tax -1,907 -1,301 -422 -1,632 -1,057 17 -768 83.67%
  QoQ % -46.58% -208.29% 74.14% -54.40% -6,317.65% 102.21% -
  Horiz. % 248.31% 169.40% 54.95% 212.50% 137.63% -2.21% 100.00%
NP 5,305 3,086 453 4,056 2,575 -1,011 2,075 87.29%
  QoQ % 71.91% 581.24% -88.83% 57.51% 354.70% -148.72% -
  Horiz. % 255.66% 148.72% 21.83% 195.47% 124.10% -48.72% 100.00%
NP to SH 4,437 2,438 380 3,877 2,137 -884 2,078 66.05%
  QoQ % 81.99% 541.58% -90.20% 81.42% 341.74% -142.54% -
  Horiz. % 213.52% 117.32% 18.29% 186.57% 102.84% -42.54% 100.00%
Tax Rate 26.44 % 29.66 % 48.23 % 28.69 % 29.10 % - % 27.01 % -1.42%
  QoQ % -10.86% -38.50% 68.11% -1.41% 0.00% 0.00% -
  Horiz. % 97.89% 109.81% 178.56% 106.22% 107.74% 0.00% 100.00%
Total Cost 116,982 112,148 122,166 123,489 120,479 124,564 131,921 -7.72%
  QoQ % 4.31% -8.20% -1.07% 2.50% -3.28% -5.58% -
  Horiz. % 88.68% 85.01% 92.61% 93.61% 91.33% 94.42% 100.00%
Net Worth 93,479 88,295 85,172 88,273 84,424 81,802 82,856 8.40%
  QoQ % 5.87% 3.67% -3.51% 4.56% 3.20% -1.27% -
  Horiz. % 112.82% 106.56% 102.79% 106.54% 101.89% 98.73% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 93,479 88,295 85,172 88,273 84,424 81,802 82,856 8.40%
  QoQ % 5.87% 3.67% -3.51% 4.56% 3.20% -1.27% -
  Horiz. % 112.82% 106.56% 102.79% 106.54% 101.89% 98.73% 100.00%
NOSH 131,661 131,783 131,034 131,750 131,913 131,940 131,518 0.07%
  QoQ % -0.09% 0.57% -0.54% -0.12% -0.02% 0.32% -
  Horiz. % 100.11% 100.20% 99.63% 100.18% 100.30% 100.32% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.34 % 2.68 % 0.37 % 3.18 % 2.09 % -0.82 % 1.55 % 99.03%
  QoQ % 61.94% 624.32% -88.36% 52.15% 354.88% -152.90% -
  Horiz. % 280.00% 172.90% 23.87% 205.16% 134.84% -52.90% 100.00%
ROE 4.75 % 2.76 % 0.45 % 4.39 % 2.53 % -1.08 % 2.51 % 53.17%
  QoQ % 72.10% 513.33% -89.75% 73.52% 334.26% -143.03% -
  Horiz. % 189.24% 109.96% 17.93% 174.90% 100.80% -43.03% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 92.88 87.44 93.58 96.81 93.28 93.64 101.88 -6.00%
  QoQ % 6.22% -6.56% -3.34% 3.78% -0.38% -8.09% -
  Horiz. % 91.17% 85.83% 91.85% 95.02% 91.56% 91.91% 100.00%
EPS 3.37 1.85 0.29 2.94 1.62 -0.67 1.58 65.93%
  QoQ % 82.16% 537.93% -90.14% 81.48% 341.79% -142.41% -
  Horiz. % 213.29% 117.09% 18.35% 186.08% 102.53% -42.41% 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 0.7100 0.6700 0.6500 0.6700 0.6400 0.6200 0.6300 8.32%
  QoQ % 5.97% 3.08% -2.99% 4.69% 3.23% -1.59% -
  Horiz. % 112.70% 106.35% 103.17% 106.35% 101.59% 98.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.71 16.69 17.76 18.47 17.82 17.89 19.41 -5.94%
  QoQ % 6.11% -6.02% -3.84% 3.65% -0.39% -7.83% -
  Horiz. % 91.24% 85.99% 91.50% 95.16% 91.81% 92.17% 100.00%
EPS 0.64 0.35 0.06 0.56 0.31 -0.13 0.30 65.95%
  QoQ % 82.86% 483.33% -89.29% 80.65% 338.46% -143.33% -
  Horiz. % 213.33% 116.67% 20.00% 186.67% 103.33% -43.33% 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 0.1354 0.1279 0.1233 0.1278 0.1223 0.1185 0.1200 8.41%
  QoQ % 5.86% 3.73% -3.52% 4.50% 3.21% -1.25% -
  Horiz. % 112.83% 106.58% 102.75% 106.50% 101.92% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2900 0.3000 0.3100 0.3200 0.3200 0.3100 0.3400 -
P/RPS 0.31 0.34 0.33 0.33 0.34 0.33 0.33 -4.09%
  QoQ % -8.82% 3.03% 0.00% -2.94% 3.03% 0.00% -
  Horiz. % 93.94% 103.03% 100.00% 100.00% 103.03% 100.00% 100.00%
P/EPS 8.61 16.22 106.90 10.87 19.75 -46.27 21.52 -45.79%
  QoQ % -46.92% -84.83% 883.44% -44.96% 142.68% -315.01% -
  Horiz. % 40.01% 75.37% 496.75% 50.51% 91.78% -215.01% 100.00%
EY 11.62 6.17 0.94 9.20 5.06 -2.16 4.65 84.46%
  QoQ % 88.33% 556.38% -89.78% 81.82% 334.26% -146.45% -
  Horiz. % 249.89% 132.69% 20.22% 197.85% 108.82% -46.45% 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 0.41 0.45 0.48 0.48 0.50 0.50 0.54 -16.82%
  QoQ % -8.89% -6.25% 0.00% -4.00% 0.00% -7.41% -
  Horiz. % 75.93% 83.33% 88.89% 88.89% 92.59% 92.59% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.3400 0.2900 0.3000 0.3200 0.3400 0.3000 0.2900 -
P/RPS 0.37 0.33 0.32 0.33 0.36 0.32 0.28 20.48%
  QoQ % 12.12% 3.13% -3.03% -8.33% 12.50% 14.29% -
  Horiz. % 132.14% 117.86% 114.29% 117.86% 128.57% 114.29% 100.00%
P/EPS 10.09 15.68 103.45 10.87 20.99 -44.78 18.35 -32.96%
  QoQ % -35.65% -84.84% 851.70% -48.21% 146.87% -344.03% -
  Horiz. % 54.99% 85.45% 563.76% 59.24% 114.39% -244.03% 100.00%
EY 9.91 6.38 0.97 9.20 4.76 -2.23 5.45 49.14%
  QoQ % 55.33% 557.73% -89.46% 93.28% 313.45% -140.92% -
  Horiz. % 181.83% 117.06% 17.80% 168.81% 87.34% -40.92% 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 0.48 0.43 0.46 0.48 0.53 0.48 0.46 2.89%
  QoQ % 11.63% -6.52% -4.17% -9.43% 10.42% 4.35% -
  Horiz. % 104.35% 93.48% 100.00% 104.35% 115.22% 104.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

196  454  565  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 MAHSING 0.99-0.01 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 DGSB 0.22+0.005 
 SUPERMX 9.68-0.10 
 VIVOCOM 0.0450.00 
 SUPERMX-C1I 0.1550.00 
 LUSTER 0.175+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS