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 - 658,692
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.57 17.49 18.62 19.36 18.68 18.76 20.34 -5.90%
  QoQ % 6.17% -6.07% -3.82% 3.64% -0.43% -7.77% -
  Horiz. % 91.30% 85.99% 91.54% 95.18% 91.84% 92.23% 100.00%
EPS 0.67 0.37 0.06 0.59 0.32 -0.13 0.32 63.88%
  QoQ % 81.08% 516.67% -89.83% 84.37% 346.15% -140.62% -
  Horiz. % 209.38% 115.62% 18.75% 184.38% 100.00% -40.62% 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 0.1419 0.1340 0.1293 0.1340 0.1282 0.1242 0.1258 8.38%
  QoQ % 5.90% 3.63% -3.51% 4.52% 3.22% -1.27% -
  Horiz. % 112.80% 106.52% 102.78% 106.52% 101.91% 98.73% 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.
 


 

99  113  401  1720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.01 
 PWORTH 0.05+0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.67+0.025 
 GPACKET-WB 0.265-0.005 
 MNC-PA 0.0350.00 
 MNC 0.1150.00 
 KNM 0.42+0.005 
 SCICOM 0.96+0.03 
 OPCOM 0.74+0.04 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers