Highlights

[CAB] QoQ Quarter Result on 2014-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     671,100.00%    YoY -     -36.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 232,420 208,488 187,997 179,207 170,366 163,903 158,936 28.92%
  QoQ % 11.48% 10.90% 4.90% 5.19% 3.94% 3.13% -
  Horiz. % 146.23% 131.18% 118.28% 112.75% 107.19% 103.13% 100.00%
PBT 12,166 4,263 -3,473 11,123 533 5,531 1,869 249.82%
  QoQ % 185.39% 222.75% -131.22% 1,986.87% -90.36% 195.93% -
  Horiz. % 650.94% 228.09% -185.82% 595.13% 28.52% 295.93% 100.00%
Tax -2,797 -1,247 -574 -3,897 -670 -2,156 -713 149.36%
  QoQ % -124.30% -117.25% 85.27% -481.64% 68.92% -202.38% -
  Horiz. % 392.29% 174.89% 80.50% 546.56% 93.97% 302.38% 100.00%
NP 9,369 3,016 -4,047 7,226 -137 3,375 1,156 305.03%
  QoQ % 210.64% 174.52% -156.01% 5,374.45% -104.06% 191.96% -
  Horiz. % 810.47% 260.90% -350.09% 625.09% -11.85% 291.96% 100.00%
NP to SH 7,983 2,502 -3,240 6,710 -1 3,284 1,174 260.18%
  QoQ % 219.06% 177.22% -148.29% 671,100.00% -100.03% 179.73% -
  Horiz. % 679.98% 213.12% -275.98% 571.55% -0.09% 279.73% 100.00%
Tax Rate 22.99 % 29.25 % - % 35.04 % 125.70 % 38.98 % 38.15 % -28.72%
  QoQ % -21.40% 0.00% 0.00% -72.12% 222.47% 2.18% -
  Horiz. % 60.26% 76.67% 0.00% 91.85% 329.49% 102.18% 100.00%
Total Cost 223,051 205,472 192,044 171,981 170,503 160,528 157,780 26.04%
  QoQ % 8.56% 6.99% 11.67% 0.87% 6.21% 1.74% -
  Horiz. % 141.37% 130.23% 121.72% 109.00% 108.06% 101.74% 100.00%
Net Worth 163,644 151,436 148,829 152,619 145,809 145,809 142,462 9.71%
  QoQ % 8.06% 1.75% -2.48% 4.67% 0.00% 2.35% -
  Horiz. % 114.87% 106.30% 104.47% 107.13% 102.35% 102.35% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 163,644 151,436 148,829 152,619 145,809 145,809 142,462 9.71%
  QoQ % 8.06% 1.75% -2.48% 4.67% 0.00% 2.35% -
  Horiz. % 114.87% 106.30% 104.47% 107.13% 102.35% 102.35% 100.00%
NOSH 142,299 131,684 131,707 131,568 131,360 131,360 131,910 5.20%
  QoQ % 8.06% -0.02% 0.11% 0.16% 0.00% -0.42% -
  Horiz. % 107.88% 99.83% 99.85% 99.74% 99.58% 99.58% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.03 % 1.45 % -2.15 % 4.03 % -0.08 % 2.06 % 0.73 % 213.34%
  QoQ % 177.93% 167.44% -153.35% 5,137.50% -103.88% 182.19% -
  Horiz. % 552.05% 198.63% -294.52% 552.05% -10.96% 282.19% 100.00%
ROE 4.88 % 1.65 % -2.18 % 4.40 % 0.00 % 2.25 % 0.82 % 229.48%
  QoQ % 195.76% 175.69% -149.55% 0.00% 0.00% 174.39% -
  Horiz. % 595.12% 201.22% -265.85% 536.59% 0.00% 274.39% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 163.33 158.32 142.74 136.21 129.69 124.77 120.49 22.55%
  QoQ % 3.16% 10.91% 4.79% 5.03% 3.94% 3.55% -
  Horiz. % 135.55% 131.40% 118.47% 113.05% 107.64% 103.55% 100.00%
EPS 5.61 1.90 -2.46 5.10 0.00 2.50 0.89 242.38%
  QoQ % 195.26% 177.24% -148.24% 0.00% 0.00% 180.90% -
  Horiz. % 630.34% 213.48% -276.40% 573.03% 0.00% 280.90% 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 1.1500 1.1500 1.1300 1.1600 1.1100 1.1100 1.0800 4.29%
  QoQ % 0.00% 1.77% -2.59% 4.50% 0.00% 2.78% -
  Horiz. % 106.48% 106.48% 104.63% 107.41% 102.78% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,111
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.37 31.73 28.61 27.27 25.93 24.94 24.19 28.91%
  QoQ % 11.47% 10.91% 4.91% 5.17% 3.97% 3.10% -
  Horiz. % 146.22% 131.17% 118.27% 112.73% 107.19% 103.10% 100.00%
EPS 1.21 0.38 -0.49 1.02 0.00 0.50 0.18 257.43%
  QoQ % 218.42% 177.55% -148.04% 0.00% 0.00% 177.78% -
  Horiz. % 672.22% 211.11% -272.22% 566.67% 0.00% 277.78% 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 0.2490 0.2305 0.2265 0.2323 0.2219 0.2219 0.2168 9.70%
  QoQ % 8.03% 1.77% -2.50% 4.69% 0.00% 2.35% -
  Horiz. % 114.85% 106.32% 104.47% 107.15% 102.35% 102.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0600 1.0500 1.0200 1.1000 0.5600 0.4800 0.5300 -
P/RPS 0.65 0.66 0.71 0.81 0.43 0.38 0.44 29.80%
  QoQ % -1.52% -7.04% -12.35% 88.37% 13.16% -13.64% -
  Horiz. % 147.73% 150.00% 161.36% 184.09% 97.73% 86.36% 100.00%
P/EPS 18.89 55.26 -41.46 21.57 -73,561.60 19.20 59.55 -53.59%
  QoQ % -65.82% 233.29% -292.21% 100.03% -383,233.34% -67.76% -
  Horiz. % 31.72% 92.80% -69.62% 36.22% -123,529.14% 32.24% 100.00%
EY 5.29 1.81 -2.41 4.64 0.00 5.21 1.68 115.28%
  QoQ % 192.27% 175.10% -151.94% 0.00% 0.00% 210.12% -
  Horiz. % 314.88% 107.74% -143.45% 276.19% 0.00% 310.12% 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 0.92 0.91 0.90 0.95 0.50 0.43 0.49 52.37%
  QoQ % 1.10% 1.11% -5.26% 90.00% 16.28% -12.24% -
  Horiz. % 187.76% 185.71% 183.67% 193.88% 102.04% 87.76% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.9400 1.0700 0.9200 1.1000 0.8650 0.5750 0.5000 -
P/RPS 0.58 0.68 0.64 0.81 0.67 0.46 0.41 26.10%
  QoQ % -14.71% 6.25% -20.99% 20.90% 45.65% 12.20% -
  Horiz. % 141.46% 165.85% 156.10% 197.56% 163.41% 112.20% 100.00%
P/EPS 16.76 56.32 -37.40 21.57 -113,626.40 23.00 56.18 -55.45%
  QoQ % -70.24% 250.59% -273.39% 100.02% -494,127.84% -59.06% -
  Horiz. % 29.83% 100.25% -66.57% 38.39% -202,254.17% 40.94% 100.00%
EY 5.97 1.78 -2.67 4.64 0.00 4.35 1.78 124.56%
  QoQ % 235.39% 166.67% -157.54% 0.00% 0.00% 144.38% -
  Horiz. % 335.39% 100.00% -150.00% 260.67% 0.00% 244.38% 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 0.82 0.93 0.81 0.95 0.78 0.52 0.46 47.17%
  QoQ % -11.83% 14.81% -14.74% 21.79% 50.00% 13.04% -
  Horiz. % 178.26% 202.17% 176.09% 206.52% 169.57% 113.04% 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers