Highlights

[CAB] QoQ Quarter Result on 2011-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     21.16%    YoY -     38.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 129,683 130,783 136,666 130,826 122,287 115,234 122,619 3.81%
  QoQ % -0.84% -4.30% 4.46% 6.98% 6.12% -6.02% -
  Horiz. % 105.76% 106.66% 111.46% 106.69% 99.73% 93.98% 100.00%
PBT -1,012 -8,561 2,617 7,080 7,212 4,387 875 -
  QoQ % 88.18% -427.13% -63.04% -1.83% 64.39% 401.37% -
  Horiz. % -115.66% -978.40% 299.09% 809.14% 824.23% 501.37% 100.00%
Tax -792 1,768 -970 -1,365 -1,907 -1,301 -422 52.21%
  QoQ % -144.80% 282.27% 28.94% 28.42% -46.58% -208.29% -
  Horiz. % 187.68% -418.96% 229.86% 323.46% 451.90% 308.29% 100.00%
NP -1,804 -6,793 1,647 5,715 5,305 3,086 453 -
  QoQ % 73.44% -512.45% -71.18% 7.73% 71.91% 581.24% -
  Horiz. % -398.23% -1,499.56% 363.58% 1,261.59% 1,171.08% 681.24% 100.00%
NP to SH -1,975 -6,543 1,678 5,376 4,437 2,438 380 -
  QoQ % 69.82% -489.93% -68.79% 21.16% 81.99% 541.58% -
  Horiz. % -519.74% -1,721.84% 441.58% 1,414.74% 1,167.63% 641.58% 100.00%
Tax Rate - % - % 37.07 % 19.28 % 26.44 % 29.66 % 48.23 % -
  QoQ % 0.00% 0.00% 92.27% -27.08% -10.86% -38.50% -
  Horiz. % 0.00% 0.00% 76.86% 39.98% 54.82% 61.50% 100.00%
Total Cost 131,487 137,576 135,019 125,111 116,982 112,148 122,166 5.03%
  QoQ % -4.43% 1.89% 7.92% 6.95% 4.31% -8.20% -
  Horiz. % 107.63% 112.61% 110.52% 102.41% 95.76% 91.80% 100.00%
Net Worth 90,849 92,154 98,320 97,257 93,479 88,295 85,172 4.40%
  QoQ % -1.42% -6.27% 1.09% 4.04% 5.87% 3.67% -
  Horiz. % 106.67% 108.20% 115.44% 114.19% 109.75% 103.67% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 90,849 92,154 98,320 97,257 93,479 88,295 85,172 4.40%
  QoQ % -1.42% -6.27% 1.09% 4.04% 5.87% 3.67% -
  Horiz. % 106.67% 108.20% 115.44% 114.19% 109.75% 103.67% 100.00%
NOSH 131,666 131,649 131,093 131,428 131,661 131,783 131,034 0.32%
  QoQ % 0.01% 0.42% -0.25% -0.18% -0.09% 0.57% -
  Horiz. % 100.48% 100.47% 100.05% 100.30% 100.48% 100.57% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.39 % -5.19 % 1.21 % 4.37 % 4.34 % 2.68 % 0.37 % -
  QoQ % 73.22% -528.93% -72.31% 0.69% 61.94% 624.32% -
  Horiz. % -375.68% -1,402.70% 327.03% 1,181.08% 1,172.97% 724.32% 100.00%
ROE -2.17 % -7.10 % 1.71 % 5.53 % 4.75 % 2.76 % 0.45 % -
  QoQ % 69.44% -515.20% -69.08% 16.42% 72.10% 513.33% -
  Horiz. % -482.22% -1,577.78% 380.00% 1,228.89% 1,055.56% 613.33% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 98.49 99.34 104.25 99.54 92.88 87.44 93.58 3.47%
  QoQ % -0.86% -4.71% 4.73% 7.17% 6.22% -6.56% -
  Horiz. % 105.25% 106.16% 111.40% 106.37% 99.25% 93.44% 100.00%
EPS -1.50 -4.97 1.28 4.09 3.37 1.85 0.29 -
  QoQ % 69.82% -488.28% -68.70% 21.36% 82.16% 537.93% -
  Horiz. % -517.24% -1,713.79% 441.38% 1,410.34% 1,162.07% 637.93% 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 0.6900 0.7000 0.7500 0.7400 0.7100 0.6700 0.6500 4.07%
  QoQ % -1.43% -6.67% 1.35% 4.23% 5.97% 3.08% -
  Horiz. % 106.15% 107.69% 115.38% 113.85% 109.23% 103.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,623
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.69 19.86 20.75 19.86 18.57 17.50 18.62 3.80%
  QoQ % -0.86% -4.29% 4.48% 6.95% 6.11% -6.02% -
  Horiz. % 105.75% 106.66% 111.44% 106.66% 99.73% 93.98% 100.00%
EPS -0.30 -0.99 0.25 0.82 0.67 0.37 0.06 -
  QoQ % 69.70% -496.00% -69.51% 22.39% 81.08% 516.67% -
  Horiz. % -500.00% -1,650.00% 416.67% 1,366.67% 1,116.67% 616.67% 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 0.1379 0.1399 0.1493 0.1477 0.1419 0.1341 0.1293 4.39%
  QoQ % -1.43% -6.30% 1.08% 4.09% 5.82% 3.71% -
  Horiz. % 106.65% 108.20% 115.47% 114.23% 109.74% 103.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3500 0.4000 0.3400 0.3300 0.2900 0.3000 0.3100 -
P/RPS 0.36 0.40 0.33 0.33 0.31 0.34 0.33 5.98%
  QoQ % -10.00% 21.21% 0.00% 6.45% -8.82% 3.03% -
  Horiz. % 109.09% 121.21% 100.00% 100.00% 93.94% 103.03% 100.00%
P/EPS -23.33 -8.05 26.56 8.07 8.61 16.22 106.90 -
  QoQ % -189.81% -130.31% 229.12% -6.27% -46.92% -84.83% -
  Horiz. % -21.82% -7.53% 24.85% 7.55% 8.05% 15.17% 100.00%
EY -4.29 -12.42 3.76 12.40 11.62 6.17 0.94 -
  QoQ % 65.46% -430.32% -69.68% 6.71% 88.33% 556.38% -
  Horiz. % -456.38% -1,321.28% 400.00% 1,319.15% 1,236.17% 656.38% 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 0.51 0.57 0.45 0.45 0.41 0.45 0.48 4.13%
  QoQ % -10.53% 26.67% 0.00% 9.76% -8.89% -6.25% -
  Horiz. % 106.25% 118.75% 93.75% 93.75% 85.42% 93.75% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 -
Price 0.3500 0.3200 0.3800 0.3400 0.3400 0.2900 0.3000 -
P/RPS 0.36 0.32 0.36 0.34 0.37 0.33 0.32 8.18%
  QoQ % 12.50% -11.11% 5.88% -8.11% 12.12% 3.13% -
  Horiz. % 112.50% 100.00% 112.50% 106.25% 115.62% 103.13% 100.00%
P/EPS -23.33 -6.44 29.69 8.31 10.09 15.68 103.45 -
  QoQ % -262.27% -121.69% 257.28% -17.64% -35.65% -84.84% -
  Horiz. % -22.55% -6.23% 28.70% 8.03% 9.75% 15.16% 100.00%
EY -4.29 -15.53 3.37 12.03 9.91 6.38 0.97 -
  QoQ % 72.38% -560.83% -71.99% 21.39% 55.33% 557.73% -
  Horiz. % -442.27% -1,601.03% 347.42% 1,240.21% 1,021.65% 657.73% 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 0.51 0.46 0.51 0.46 0.48 0.43 0.46 7.13%
  QoQ % 10.87% -9.80% 10.87% -4.17% 11.63% -6.52% -
  Horiz. % 110.87% 100.00% 110.87% 100.00% 104.35% 93.48% 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.
 


 

210  304  545  1200 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.58-0.37 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.94-0.01 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers