Highlights

[CAB] QoQ Quarter Result on 2018-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     -89.63%    YoY -     -98.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 432,299 454,432 465,830 430,677 424,897 428,964 411,204 3.39%
  QoQ % -4.87% -2.45% 8.16% 1.36% -0.95% 4.32% -
  Horiz. % 105.13% 110.51% 113.28% 104.74% 103.33% 104.32% 100.00%
PBT 9,294 10,728 -2,081 5,503 17,539 19,699 29,327 -53.55%
  QoQ % -13.37% 615.52% -137.82% -68.62% -10.97% -32.83% -
  Horiz. % 31.69% 36.58% -7.10% 18.76% 59.80% 67.17% 100.00%
Tax -2,399 -3,098 -457 -889 -4,174 -4,692 -6,114 -46.43%
  QoQ % 22.56% -577.90% 48.59% 78.70% 11.04% 23.26% -
  Horiz. % 39.24% 50.67% 7.47% 14.54% 68.27% 76.74% 100.00%
NP 6,895 7,630 -2,538 4,614 13,365 15,007 23,213 -55.51%
  QoQ % -9.63% 400.63% -155.01% -65.48% -10.94% -35.35% -
  Horiz. % 29.70% 32.87% -10.93% 19.88% 57.58% 64.65% 100.00%
NP to SH 7,798 7,858 508 4,898 11,495 12,484 27,177 -56.53%
  QoQ % -0.76% 1,446.85% -89.63% -57.39% -7.92% -54.06% -
  Horiz. % 28.69% 28.91% 1.87% 18.02% 42.30% 45.94% 100.00%
Tax Rate 25.81 % 28.88 % - % 16.15 % 23.80 % 23.82 % 20.85 % 15.30%
  QoQ % -10.63% 0.00% 0.00% -32.14% -0.08% 14.24% -
  Horiz. % 123.79% 138.51% 0.00% 77.46% 114.15% 114.24% 100.00%
Total Cost 425,404 446,802 468,368 426,063 411,532 413,957 387,991 6.34%
  QoQ % -4.79% -4.60% 9.93% 3.53% -0.59% 6.69% -
  Horiz. % 109.64% 115.16% 120.72% 109.81% 106.07% 106.69% 100.00%
Net Worth 465,296 458,325 412,749 414,391 408,515 401,263 384,753 13.52%
  QoQ % 1.52% 11.04% -0.40% 1.44% 1.81% 4.29% -
  Horiz. % 120.93% 119.12% 107.28% 107.70% 106.18% 104.29% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 465,296 458,325 412,749 414,391 408,515 401,263 384,753 13.52%
  QoQ % 1.52% 11.04% -0.40% 1.44% 1.81% 4.29% -
  Horiz. % 120.93% 119.12% 107.28% 107.70% 106.18% 104.29% 100.00%
NOSH 646,245 645,529 635,000 637,526 618,963 617,329 610,719 3.84%
  QoQ % 0.11% 1.66% -0.40% 3.00% 0.26% 1.08% -
  Horiz. % 105.82% 105.70% 103.98% 104.39% 101.35% 101.08% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.59 % 1.68 % -0.54 % 1.07 % 3.15 % 3.50 % 5.65 % -57.09%
  QoQ % -5.36% 411.11% -150.47% -66.03% -10.00% -38.05% -
  Horiz. % 28.14% 29.73% -9.56% 18.94% 55.75% 61.95% 100.00%
ROE 1.68 % 1.71 % 0.12 % 1.18 % 2.81 % 3.11 % 7.06 % -61.63%
  QoQ % -1.75% 1,325.00% -89.83% -58.01% -9.65% -55.95% -
  Horiz. % 23.80% 24.22% 1.70% 16.71% 39.80% 44.05% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 66.89 70.40 73.36 67.55 68.65 69.49 67.33 -0.44%
  QoQ % -4.99% -4.03% 8.60% -1.60% -1.21% 3.21% -
  Horiz. % 99.35% 104.56% 108.96% 100.33% 101.96% 103.21% 100.00%
EPS 1.21 1.22 0.08 0.77 1.86 2.02 4.45 -58.06%
  QoQ % -0.82% 1,425.00% -89.61% -58.60% -7.92% -54.61% -
  Horiz. % 27.19% 27.42% 1.80% 17.30% 41.80% 45.39% 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 0.7200 0.7100 0.6500 0.6500 0.6600 0.6500 0.6300 9.32%
  QoQ % 1.41% 9.23% 0.00% -1.52% 1.54% 3.17% -
  Horiz. % 114.29% 112.70% 103.17% 103.17% 104.76% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,155
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 65.68 69.05 70.78 65.44 64.56 65.18 62.48 3.39%
  QoQ % -4.88% -2.44% 8.16% 1.36% -0.95% 4.32% -
  Horiz. % 105.12% 110.52% 113.28% 104.74% 103.33% 104.32% 100.00%
EPS 1.18 1.19 0.08 0.74 1.75 1.90 4.13 -56.65%
  QoQ % -0.84% 1,387.50% -89.19% -57.71% -7.89% -54.00% -
  Horiz. % 28.57% 28.81% 1.94% 17.92% 42.37% 46.00% 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 0.7070 0.6964 0.6271 0.6296 0.6207 0.6097 0.5846 13.52%
  QoQ % 1.52% 11.05% -0.40% 1.43% 1.80% 4.29% -
  Horiz. % 120.94% 119.12% 107.27% 107.70% 106.18% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.6000 0.5200 0.8600 0.8800 0.8950 0.9500 0.9450 -
P/RPS 0.90 0.74 1.17 1.30 1.30 1.37 1.40 -25.53%
  QoQ % 21.62% -36.75% -10.00% 0.00% -5.11% -2.14% -
  Horiz. % 64.29% 52.86% 83.57% 92.86% 92.86% 97.86% 100.00%
P/EPS 49.72 42.72 1,075.00 114.54 48.19 46.98 21.24 76.39%
  QoQ % 16.39% -96.03% 838.54% 137.68% 2.58% 121.19% -
  Horiz. % 234.09% 201.13% 5,061.21% 539.27% 226.88% 221.19% 100.00%
EY 2.01 2.34 0.09 0.87 2.08 2.13 4.71 -43.35%
  QoQ % -14.10% 2,500.00% -89.66% -58.17% -2.35% -54.78% -
  Horiz. % 42.68% 49.68% 1.91% 18.47% 44.16% 45.22% 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 0.83 0.73 1.32 1.35 1.36 1.46 1.50 -32.62%
  QoQ % 13.70% -44.70% -2.22% -0.74% -6.85% -2.67% -
  Horiz. % 55.33% 48.67% 88.00% 90.00% 90.67% 97.33% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 -
Price 0.5450 0.6100 0.6550 0.8900 0.9200 0.9800 1.0800 -
P/RPS 0.81 0.87 0.89 1.32 1.34 1.41 1.60 -36.51%
  QoQ % -6.90% -2.25% -32.58% -1.49% -4.96% -11.88% -
  Horiz. % 50.62% 54.38% 55.62% 82.50% 83.75% 88.12% 100.00%
P/EPS 45.17 50.11 818.75 115.84 49.54 48.46 24.27 51.36%
  QoQ % -9.86% -93.88% 606.79% 133.83% 2.23% 99.67% -
  Horiz. % 186.11% 206.47% 3,373.51% 477.30% 204.12% 199.67% 100.00%
EY 2.21 2.00 0.12 0.86 2.02 2.06 4.12 -34.01%
  QoQ % 10.50% 1,566.67% -86.05% -57.43% -1.94% -50.00% -
  Horiz. % 53.64% 48.54% 2.91% 20.87% 49.03% 50.00% 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 0.76 0.86 1.01 1.37 1.39 1.51 1.71 -41.79%
  QoQ % -11.63% -14.85% -26.28% -1.44% -7.95% -11.70% -
  Horiz. % 44.44% 50.29% 59.06% 80.12% 81.29% 88.30% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers