Highlights

[CAB] QoQ Quarter Result on 2017-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Sep-2017  [#4]
Profit Trend QoQ -     97.78%    YoY -     44.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 430,677 424,897 428,964 411,204 382,271 349,070 349,546 14.97%
  QoQ % 1.36% -0.95% 4.32% 7.57% 9.51% -0.14% -
  Horiz. % 123.21% 121.56% 122.72% 117.64% 109.36% 99.86% 100.00%
PBT 5,503 17,539 19,699 29,327 23,749 17,132 12,905 -43.43%
  QoQ % -68.62% -10.97% -32.83% 23.49% 38.62% 32.75% -
  Horiz. % 42.64% 135.91% 152.65% 227.25% 184.03% 132.75% 100.00%
Tax -889 -4,174 -4,692 -6,114 -7,264 -4,523 -3,491 -59.92%
  QoQ % 78.70% 11.04% 23.26% 15.83% -60.60% -29.56% -
  Horiz. % 25.47% 119.56% 134.40% 175.14% 208.08% 129.56% 100.00%
NP 4,614 13,365 15,007 23,213 16,485 12,609 9,414 -37.92%
  QoQ % -65.48% -10.94% -35.35% 40.81% 30.74% 33.94% -
  Horiz. % 49.01% 141.97% 159.41% 246.58% 175.11% 133.94% 100.00%
NP to SH 4,898 11,495 12,484 27,177 13,741 9,920 7,345 -23.73%
  QoQ % -57.39% -7.92% -54.06% 97.78% 38.52% 35.06% -
  Horiz. % 66.68% 156.50% 169.97% 370.01% 187.08% 135.06% 100.00%
Tax Rate 16.15 % 23.80 % 23.82 % 20.85 % 30.59 % 26.40 % 27.05 % -29.16%
  QoQ % -32.14% -0.08% 14.24% -31.84% 15.87% -2.40% -
  Horiz. % 59.70% 87.99% 88.06% 77.08% 113.09% 97.60% 100.00%
Total Cost 426,063 411,532 413,957 387,991 365,786 336,461 340,132 16.25%
  QoQ % 3.53% -0.59% 6.69% 6.07% 8.72% -1.08% -
  Horiz. % 125.26% 120.99% 121.70% 114.07% 107.54% 98.92% 100.00%
Net Worth 414,391 408,515 401,263 384,753 274,079 265,010 254,250 38.62%
  QoQ % 1.44% 1.81% 4.29% 40.38% 3.42% 4.23% -
  Horiz. % 162.99% 160.67% 157.82% 151.33% 107.80% 104.23% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 414,391 408,515 401,263 384,753 274,079 265,010 254,250 38.62%
  QoQ % 1.44% 1.81% 4.29% 40.38% 3.42% 4.23% -
  Horiz. % 162.99% 160.67% 157.82% 151.33% 107.80% 104.23% 100.00%
NOSH 637,526 618,963 617,329 610,719 185,188 179,061 176,562 135.91%
  QoQ % 3.00% 0.26% 1.08% 229.78% 3.42% 1.42% -
  Horiz. % 361.08% 350.56% 349.64% 345.89% 104.89% 101.42% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.07 % 3.15 % 3.50 % 5.65 % 4.31 % 3.61 % 2.69 % -46.00%
  QoQ % -66.03% -10.00% -38.05% 31.09% 19.39% 34.20% -
  Horiz. % 39.78% 117.10% 130.11% 210.04% 160.22% 134.20% 100.00%
ROE 1.18 % 2.81 % 3.11 % 7.06 % 5.01 % 3.74 % 2.89 % -45.05%
  QoQ % -58.01% -9.65% -55.95% 40.92% 33.96% 29.41% -
  Horiz. % 40.83% 97.23% 107.61% 244.29% 173.36% 129.41% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.55 68.65 69.49 67.33 206.42 194.94 197.97 -51.27%
  QoQ % -1.60% -1.21% 3.21% -67.38% 5.89% -1.53% -
  Horiz. % 34.12% 34.68% 35.10% 34.01% 104.27% 98.47% 100.00%
EPS 0.77 1.86 2.02 4.45 7.42 5.54 4.16 -67.62%
  QoQ % -58.60% -7.92% -54.61% -40.03% 33.94% 33.17% -
  Horiz. % 18.51% 44.71% 48.56% 106.97% 178.37% 133.17% 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 0.6500 0.6600 0.6500 0.6300 1.4800 1.4800 1.4400 -41.24%
  QoQ % -1.52% 1.54% 3.17% -57.43% 0.00% 2.78% -
  Horiz. % 45.14% 45.83% 45.14% 43.75% 102.78% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,520
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.40 64.52 65.14 62.44 58.05 53.01 53.08 14.97%
  QoQ % 1.36% -0.95% 4.32% 7.56% 9.51% -0.13% -
  Horiz. % 123.21% 121.55% 122.72% 117.63% 109.36% 99.87% 100.00%
EPS 0.74 1.75 1.90 4.13 2.09 1.51 1.12 -24.20%
  QoQ % -57.71% -7.89% -54.00% 97.61% 38.41% 34.82% -
  Horiz. % 66.07% 156.25% 169.64% 368.75% 186.61% 134.82% 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 0.6293 0.6204 0.6093 0.5843 0.4162 0.4024 0.3861 38.62%
  QoQ % 1.43% 1.82% 4.28% 40.39% 3.43% 4.22% -
  Horiz. % 162.99% 160.68% 157.81% 151.33% 107.80% 104.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8800 0.8950 0.9500 0.9450 2.8400 2.2500 1.5400 -
P/RPS 1.30 1.30 1.37 1.40 1.38 1.15 0.78 40.70%
  QoQ % 0.00% -5.11% -2.14% 1.45% 20.00% 47.44% -
  Horiz. % 166.67% 166.67% 175.64% 179.49% 176.92% 147.44% 100.00%
P/EPS 114.54 48.19 46.98 21.24 38.27 40.61 37.02 112.77%
  QoQ % 137.68% 2.58% 121.19% -44.50% -5.76% 9.70% -
  Horiz. % 309.40% 130.17% 126.90% 57.37% 103.38% 109.70% 100.00%
EY 0.87 2.08 2.13 4.71 2.61 2.46 2.70 -53.10%
  QoQ % -58.17% -2.35% -54.78% 80.46% 6.10% -8.89% -
  Horiz. % 32.22% 77.04% 78.89% 174.44% 96.67% 91.11% 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 1.35 1.36 1.46 1.50 1.92 1.52 1.07 16.81%
  QoQ % -0.74% -6.85% -2.67% -21.87% 26.32% 42.06% -
  Horiz. % 126.17% 127.10% 136.45% 140.19% 179.44% 142.06% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.8900 0.9200 0.9800 1.0800 1.0400 2.9500 1.7000 -
P/RPS 1.32 1.34 1.41 1.60 0.50 1.51 0.86 33.17%
  QoQ % -1.49% -4.96% -11.88% 220.00% -66.89% 75.58% -
  Horiz. % 153.49% 155.81% 163.95% 186.05% 58.14% 175.58% 100.00%
P/EPS 115.84 49.54 48.46 24.27 14.02 53.25 40.87 100.66%
  QoQ % 133.83% 2.23% 99.67% 73.11% -73.67% 30.29% -
  Horiz. % 283.44% 121.21% 118.57% 59.38% 34.30% 130.29% 100.00%
EY 0.86 2.02 2.06 4.12 7.13 1.88 2.45 -50.33%
  QoQ % -57.43% -1.94% -50.00% -42.22% 279.26% -23.27% -
  Horiz. % 35.10% 82.45% 84.08% 168.16% 291.02% 76.73% 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 1.37 1.39 1.51 1.71 0.70 1.99 1.18 10.50%
  QoQ % -1.44% -7.95% -11.70% 144.29% -64.82% 68.64% -
  Horiz. % 116.10% 117.80% 127.97% 144.92% 59.32% 168.64% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers