Highlights

[CAB] QoQ Quarter Result on 2016-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     259.00%    YoY -     113.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 382,271 349,070 349,546 307,876 272,075 267,651 253,704 31.46%
  QoQ % 9.51% -0.14% 13.53% 13.16% 1.65% 5.50% -
  Horiz. % 150.68% 137.59% 137.78% 121.35% 107.24% 105.50% 100.00%
PBT 23,749 17,132 12,905 29,570 10,551 10,431 -3,841 -
  QoQ % 38.62% 32.75% -56.36% 180.26% 1.15% 371.57% -
  Horiz. % -618.30% -446.03% -335.98% -769.85% -274.69% -271.57% 100.00%
Tax -7,264 -4,523 -3,491 -5,754 -3,186 -1,581 -233 892.64%
  QoQ % -60.60% -29.56% 39.33% -80.60% -101.52% -578.54% -
  Horiz. % 3,117.60% 1,941.20% 1,498.28% 2,469.53% 1,367.38% 678.54% 100.00%
NP 16,485 12,609 9,414 23,816 7,365 8,850 -4,074 -
  QoQ % 30.74% 33.94% -60.47% 223.37% -16.78% 317.23% -
  Horiz. % -404.64% -309.50% -231.08% -584.59% -180.78% -217.23% 100.00%
NP to SH 13,741 9,920 7,345 18,772 5,229 6,187 -4,190 -
  QoQ % 38.52% 35.06% -60.87% 259.00% -15.48% 247.66% -
  Horiz. % -327.95% -236.75% -175.30% -448.02% -124.80% -147.66% 100.00%
Tax Rate 30.59 % 26.40 % 27.05 % 19.46 % 30.20 % 15.16 % - % -
  QoQ % 15.87% -2.40% 39.00% -35.56% 99.21% 0.00% -
  Horiz. % 201.78% 174.14% 178.43% 128.36% 199.21% 100.00% -
Total Cost 365,786 336,461 340,132 284,060 264,710 258,801 257,778 26.30%
  QoQ % 8.72% -1.08% 19.74% 7.31% 2.28% 0.40% -
  Horiz. % 141.90% 130.52% 131.95% 110.20% 102.69% 100.40% 100.00%
Net Worth 274,079 265,010 254,250 77,856 223,855 182,867 178,713 33.02%
  QoQ % 3.42% 4.23% 226.56% -65.22% 22.41% 2.32% -
  Horiz. % 153.36% 148.29% 142.27% 43.56% 125.26% 102.32% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 274,079 265,010 254,250 77,856 223,855 182,867 178,713 33.02%
  QoQ % 3.42% 4.23% 226.56% -65.22% 22.41% 2.32% -
  Horiz. % 153.36% 148.29% 142.27% 43.56% 125.26% 102.32% 100.00%
NOSH 185,188 179,061 176,562 173,013 170,882 152,389 150,179 15.01%
  QoQ % 3.42% 1.42% 2.05% 1.25% 12.14% 1.47% -
  Horiz. % 123.31% 119.23% 117.57% 115.20% 113.79% 101.47% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.31 % 3.61 % 2.69 % 7.74 % 2.71 % 3.31 % -1.61 % -
  QoQ % 19.39% 34.20% -65.25% 185.61% -18.13% 305.59% -
  Horiz. % -267.70% -224.22% -167.08% -480.75% -168.32% -205.59% 100.00%
ROE 5.01 % 3.74 % 2.89 % 24.11 % 2.34 % 3.38 % -2.34 % -
  QoQ % 33.96% 29.41% -88.01% 930.34% -30.77% 244.44% -
  Horiz. % -214.10% -159.83% -123.50% -1,030.34% -100.00% -144.44% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 206.42 194.94 197.97 177.95 159.22 175.64 168.93 14.31%
  QoQ % 5.89% -1.53% 11.25% 11.76% -9.35% 3.97% -
  Horiz. % 122.19% 115.40% 117.19% 105.34% 94.25% 103.97% 100.00%
EPS 7.42 5.54 4.16 3.47 3.06 4.06 -2.79 -
  QoQ % 33.94% 33.17% 19.88% 13.40% -24.63% 245.52% -
  Horiz. % -265.95% -198.57% -149.10% -124.37% -109.68% -145.52% 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 1.4800 1.4800 1.4400 0.4500 1.3100 1.2000 1.1900 15.66%
  QoQ % 0.00% 2.78% 220.00% -65.65% 9.17% 0.84% -
  Horiz. % 124.37% 124.37% 121.01% 37.82% 110.08% 100.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 59.12 53.99 54.06 47.62 42.08 41.40 39.24 31.46%
  QoQ % 9.50% -0.13% 13.52% 13.17% 1.64% 5.50% -
  Horiz. % 150.66% 137.59% 137.77% 121.36% 107.24% 105.50% 100.00%
EPS 2.13 1.53 1.14 2.90 0.81 0.96 -0.65 -
  QoQ % 39.22% 34.21% -60.69% 258.02% -15.62% 247.69% -
  Horiz. % -327.69% -235.38% -175.38% -446.15% -124.62% -147.69% 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 0.4239 0.4099 0.3932 0.1204 0.3462 0.2828 0.2764 33.02%
  QoQ % 3.42% 4.25% 226.58% -65.22% 22.42% 2.32% -
  Horiz. % 153.36% 148.30% 142.26% 43.56% 125.25% 102.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.8400 2.2500 1.5400 1.5900 1.5700 1.6100 1.5700 -
P/RPS 1.38 1.15 0.78 0.89 0.99 0.92 0.93 30.13%
  QoQ % 20.00% 47.44% -12.36% -10.10% 7.61% -1.08% -
  Horiz. % 148.39% 123.66% 83.87% 95.70% 106.45% 98.92% 100.00%
P/EPS 38.27 40.61 37.02 14.65 51.31 39.66 -56.27 -
  QoQ % -5.76% 9.70% 152.70% -71.45% 29.37% 170.48% -
  Horiz. % -68.01% -72.17% -65.79% -26.04% -91.19% -70.48% 100.00%
EY 2.61 2.46 2.70 6.82 1.95 2.52 -1.78 -
  QoQ % 6.10% -8.89% -60.41% 249.74% -22.62% 241.57% -
  Horiz. % -146.63% -138.20% -151.69% -383.15% -109.55% -141.57% 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 1.92 1.52 1.07 3.53 1.20 1.34 1.32 28.41%
  QoQ % 26.32% 42.06% -69.69% 194.17% -10.45% 1.52% -
  Horiz. % 145.45% 115.15% 81.06% 267.42% 90.91% 101.52% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 26/08/16 25/05/16 25/02/16 -
Price 1.0400 2.9500 1.7000 1.6100 1.7800 1.6000 1.7500 -
P/RPS 0.50 1.51 0.86 0.90 1.12 0.91 1.04 -38.66%
  QoQ % -66.89% 75.58% -4.44% -19.64% 23.08% -12.50% -
  Horiz. % 48.08% 145.19% 82.69% 86.54% 107.69% 87.50% 100.00%
P/EPS 14.02 53.25 40.87 14.84 58.17 39.41 -62.72 -
  QoQ % -73.67% 30.29% 175.40% -74.49% 47.60% 162.83% -
  Horiz. % -22.35% -84.90% -65.16% -23.66% -92.75% -62.83% 100.00%
EY 7.13 1.88 2.45 6.74 1.72 2.54 -1.59 -
  QoQ % 279.26% -23.27% -63.65% 291.86% -32.28% 259.75% -
  Horiz. % -448.43% -118.24% -154.09% -423.90% -108.18% -159.75% 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 0.70 1.99 1.18 3.58 1.36 1.33 1.47 -39.05%
  QoQ % -64.82% 68.64% -67.04% 163.24% 2.26% -9.52% -
  Horiz. % 47.62% 135.37% 80.27% 243.54% 92.52% 90.48% 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.
 


FEATURED EVENT
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers