Highlights

[CAB] QoQ Quarter Result on 2012-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     293.92%    YoY -     -28.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 150,586 149,879 138,010 137,421 129,683 130,783 136,666 6.69%
  QoQ % 0.47% 8.60% 0.43% 5.97% -0.84% -4.30% -
  Horiz. % 110.19% 109.67% 100.98% 100.55% 94.89% 95.70% 100.00%
PBT 3,556 -616 -1,064 7,075 -1,012 -8,561 2,617 22.70%
  QoQ % 677.27% 42.11% -115.04% 799.11% 88.18% -427.13% -
  Horiz. % 135.88% -23.54% -40.66% 270.35% -38.67% -327.13% 100.00%
Tax -864 1,003 131 1,275 -792 1,768 -970 -7.43%
  QoQ % -186.14% 665.65% -89.73% 260.98% -144.80% 282.27% -
  Horiz. % 89.07% -103.40% -13.51% -131.44% 81.65% -182.27% 100.00%
NP 2,692 387 -933 8,350 -1,804 -6,793 1,647 38.80%
  QoQ % 595.61% 141.48% -111.17% 562.86% 73.44% -512.45% -
  Horiz. % 163.45% 23.50% -56.65% 506.98% -109.53% -412.45% 100.00%
NP to SH 2,173 145 -916 3,830 -1,975 -6,543 1,678 18.83%
  QoQ % 1,398.62% 115.83% -123.92% 293.92% 69.82% -489.93% -
  Horiz. % 129.50% 8.64% -54.59% 228.25% -117.70% -389.93% 100.00%
Tax Rate 24.30 % - % - % -18.02 % - % - % 37.07 % -24.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.55% 0.00% 0.00% -48.61% 0.00% 0.00% 100.00%
Total Cost 147,894 149,492 138,943 129,071 131,487 137,576 135,019 6.27%
  QoQ % -1.07% 7.59% 7.65% -1.84% -4.43% 1.89% -
  Horiz. % 109.54% 110.72% 102.91% 95.59% 97.38% 101.89% 100.00%
Net Worth 130,380 129,181 128,240 128,842 90,849 92,154 98,320 20.72%
  QoQ % 0.93% 0.73% -0.47% 41.82% -1.42% -6.27% -
  Horiz. % 132.61% 131.39% 130.43% 131.04% 92.40% 93.73% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 130,380 129,181 128,240 128,842 90,849 92,154 98,320 20.72%
  QoQ % 0.93% 0.73% -0.47% 41.82% -1.42% -6.27% -
  Horiz. % 132.61% 131.39% 130.43% 131.04% 92.40% 93.73% 100.00%
NOSH 131,696 131,818 130,857 131,471 131,666 131,649 131,093 0.31%
  QoQ % -0.09% 0.73% -0.47% -0.15% 0.01% 0.42% -
  Horiz. % 100.46% 100.55% 99.82% 100.29% 100.44% 100.42% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.79 % 0.26 % -0.68 % 6.08 % -1.39 % -5.19 % 1.21 % 29.86%
  QoQ % 588.46% 138.24% -111.18% 537.41% 73.22% -528.93% -
  Horiz. % 147.93% 21.49% -56.20% 502.48% -114.88% -428.93% 100.00%
ROE 1.67 % 0.11 % -0.71 % 2.97 % -2.17 % -7.10 % 1.71 % -1.57%
  QoQ % 1,418.18% 115.49% -123.91% 236.87% 69.44% -515.20% -
  Horiz. % 97.66% 6.43% -41.52% 173.68% -126.90% -415.20% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 114.34 113.70 105.47 104.53 98.49 99.34 104.25 6.36%
  QoQ % 0.56% 7.80% 0.90% 6.13% -0.86% -4.71% -
  Horiz. % 109.68% 109.06% 101.17% 100.27% 94.47% 95.29% 100.00%
EPS 1.65 0.11 -0.70 2.91 -1.50 -4.97 1.28 18.46%
  QoQ % 1,400.00% 115.71% -124.05% 294.00% 69.82% -488.28% -
  Horiz. % 128.91% 8.59% -54.69% 227.34% -117.19% -388.28% 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 0.9900 0.9800 0.9800 0.9800 0.6900 0.7000 0.7500 20.35%
  QoQ % 1.02% 0.00% 0.00% 42.03% -1.43% -6.67% -
  Horiz. % 132.00% 130.67% 130.67% 130.67% 92.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,623
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.86 22.76 20.95 20.86 19.69 19.86 20.75 6.68%
  QoQ % 0.44% 8.64% 0.43% 5.94% -0.86% -4.29% -
  Horiz. % 110.17% 109.69% 100.96% 100.53% 94.89% 95.71% 100.00%
EPS 0.33 0.02 -0.14 0.58 -0.30 -0.99 0.25 20.35%
  QoQ % 1,550.00% 114.29% -124.14% 293.33% 69.70% -496.00% -
  Horiz. % 132.00% 8.00% -56.00% 232.00% -120.00% -396.00% 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 0.1980 0.1961 0.1947 0.1956 0.1379 0.1399 0.1493 20.73%
  QoQ % 0.97% 0.72% -0.46% 41.84% -1.43% -6.30% -
  Horiz. % 132.62% 131.35% 130.41% 131.01% 92.36% 93.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.5550 0.4450 0.3700 0.3500 0.3500 0.4000 0.3400 -
P/RPS 0.49 0.39 0.35 0.33 0.36 0.40 0.33 30.18%
  QoQ % 25.64% 11.43% 6.06% -8.33% -10.00% 21.21% -
  Horiz. % 148.48% 118.18% 106.06% 100.00% 109.09% 121.21% 100.00%
P/EPS 33.64 404.55 -52.86 12.01 -23.33 -8.05 26.56 17.08%
  QoQ % -91.68% 865.32% -540.13% 151.48% -189.81% -130.31% -
  Horiz. % 126.66% 1,523.16% -199.02% 45.22% -87.84% -30.31% 100.00%
EY 2.97 0.25 -1.89 8.32 -4.29 -12.42 3.76 -14.56%
  QoQ % 1,088.00% 113.23% -122.72% 293.94% 65.46% -430.32% -
  Horiz. % 78.99% 6.65% -50.27% 221.28% -114.10% -330.32% 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 0.56 0.45 0.38 0.36 0.51 0.57 0.45 15.71%
  QoQ % 24.44% 18.42% 5.56% -29.41% -10.53% 26.67% -
  Horiz. % 124.44% 100.00% 84.44% 80.00% 113.33% 126.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 22/02/13 30/11/12 29/08/12 29/05/12 27/02/12 -
Price 0.5700 0.5650 0.4450 0.3700 0.3500 0.3200 0.3800 -
P/RPS 0.50 0.50 0.42 0.35 0.36 0.32 0.36 24.51%
  QoQ % 0.00% 19.05% 20.00% -2.78% 12.50% -11.11% -
  Horiz. % 138.89% 138.89% 116.67% 97.22% 100.00% 88.89% 100.00%
P/EPS 34.55 513.64 -63.57 12.70 -23.33 -6.44 29.69 10.65%
  QoQ % -93.27% 907.99% -600.55% 154.44% -262.27% -121.69% -
  Horiz. % 116.37% 1,730.01% -214.11% 42.78% -78.58% -21.69% 100.00%
EY 2.89 0.19 -1.57 7.87 -4.29 -15.53 3.37 -9.74%
  QoQ % 1,421.05% 112.10% -119.95% 283.45% 72.38% -560.83% -
  Horiz. % 85.76% 5.64% -46.59% 233.53% -127.30% -460.83% 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 0.58 0.58 0.45 0.38 0.51 0.46 0.51 8.96%
  QoQ % 0.00% 28.89% 18.42% -25.49% 10.87% -9.80% -
  Horiz. % 113.73% 113.73% 88.24% 74.51% 100.00% 90.20% 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.
 


 

215  306  544  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.57-0.38 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.93-0.02 
 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