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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 421,711 432,299 454,432 465,830 430,677 424,897 428,964 -1.13%
  QoQ % -2.45% -4.87% -2.45% 8.16% 1.36% -0.95% -
  Horiz. % 98.31% 100.78% 105.94% 108.59% 100.40% 99.05% 100.00%
PBT -11,357 9,294 10,728 -2,081 5,503 17,539 19,699 -
  QoQ % -222.20% -13.37% 615.52% -137.82% -68.62% -10.97% -
  Horiz. % -57.65% 47.18% 54.46% -10.56% 27.94% 89.03% 100.00%
Tax 30 -2,399 -3,098 -457 -889 -4,174 -4,692 -
  QoQ % 101.25% 22.56% -577.90% 48.59% 78.70% 11.04% -
  Horiz. % -0.64% 51.13% 66.03% 9.74% 18.95% 88.96% 100.00%
NP -11,327 6,895 7,630 -2,538 4,614 13,365 15,007 -
  QoQ % -264.28% -9.63% 400.63% -155.01% -65.48% -10.94% -
  Horiz. % -75.48% 45.95% 50.84% -16.91% 30.75% 89.06% 100.00%
NP to SH -3,884 7,798 7,858 508 4,898 11,495 12,484 -
  QoQ % -149.81% -0.76% 1,446.85% -89.63% -57.39% -7.92% -
  Horiz. % -31.11% 62.46% 62.94% 4.07% 39.23% 92.08% 100.00%
Tax Rate - % 25.81 % 28.88 % - % 16.15 % 23.80 % 23.82 % -
  QoQ % 0.00% -10.63% 0.00% 0.00% -32.14% -0.08% -
  Horiz. % 0.00% 108.35% 121.24% 0.00% 67.80% 99.92% 100.00%
Total Cost 433,038 425,404 446,802 468,368 426,063 411,532 413,957 3.06%
  QoQ % 1.79% -4.79% -4.60% 9.93% 3.53% -0.59% -
  Horiz. % 104.61% 102.77% 107.93% 113.14% 102.92% 99.41% 100.00%
Net Worth 464,420 465,296 458,325 412,749 414,391 408,515 401,263 10.26%
  QoQ % -0.19% 1.52% 11.04% -0.40% 1.44% 1.81% -
  Horiz. % 115.74% 115.96% 114.22% 102.86% 103.27% 101.81% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 464,420 465,296 458,325 412,749 414,391 408,515 401,263 10.26%
  QoQ % -0.19% 1.52% 11.04% -0.40% 1.44% 1.81% -
  Horiz. % 115.74% 115.96% 114.22% 102.86% 103.27% 101.81% 100.00%
NOSH 654,113 646,245 645,529 635,000 637,526 618,963 617,329 3.94%
  QoQ % 1.22% 0.11% 1.66% -0.40% 3.00% 0.26% -
  Horiz. % 105.96% 104.68% 104.57% 102.86% 103.27% 100.26% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -2.69 % 1.59 % 1.68 % -0.54 % 1.07 % 3.15 % 3.50 % -
  QoQ % -269.18% -5.36% 411.11% -150.47% -66.03% -10.00% -
  Horiz. % -76.86% 45.43% 48.00% -15.43% 30.57% 90.00% 100.00%
ROE -0.84 % 1.68 % 1.71 % 0.12 % 1.18 % 2.81 % 3.11 % -
  QoQ % -150.00% -1.75% 1,325.00% -89.83% -58.01% -9.65% -
  Horiz. % -27.01% 54.02% 54.98% 3.86% 37.94% 90.35% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 64.47 66.89 70.40 73.36 67.55 68.65 69.49 -4.89%
  QoQ % -3.62% -4.99% -4.03% 8.60% -1.60% -1.21% -
  Horiz. % 92.78% 96.26% 101.31% 105.57% 97.21% 98.79% 100.00%
EPS -0.59 1.21 1.22 0.08 0.77 1.86 2.02 -
  QoQ % -148.76% -0.82% 1,425.00% -89.61% -58.60% -7.92% -
  Horiz. % -29.21% 59.90% 60.40% 3.96% 38.12% 92.08% 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 0.7100 0.7200 0.7100 0.6500 0.6500 0.6600 0.6500 6.08%
  QoQ % -1.39% 1.41% 9.23% 0.00% -1.52% 1.54% -
  Horiz. % 109.23% 110.77% 109.23% 100.00% 100.00% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 61.07 62.61 65.81 67.46 62.37 61.53 62.12 -1.13%
  QoQ % -2.46% -4.86% -2.45% 8.16% 1.37% -0.95% -
  Horiz. % 98.31% 100.79% 105.94% 108.60% 100.40% 99.05% 100.00%
EPS -0.56 1.13 1.14 0.07 0.71 1.66 1.81 -
  QoQ % -149.56% -0.88% 1,528.57% -90.14% -57.23% -8.29% -
  Horiz. % -30.94% 62.43% 62.98% 3.87% 39.23% 91.71% 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 0.6726 0.6738 0.6638 0.5977 0.6001 0.5916 0.5811 10.27%
  QoQ % -0.18% 1.51% 11.06% -0.40% 1.44% 1.81% -
  Horiz. % 115.75% 115.95% 114.23% 102.86% 103.27% 101.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5100 0.6000 0.5200 0.8600 0.8800 0.8950 0.9500 -
P/RPS 0.79 0.90 0.74 1.17 1.30 1.30 1.37 -30.79%
  QoQ % -12.22% 21.62% -36.75% -10.00% 0.00% -5.11% -
  Horiz. % 57.66% 65.69% 54.01% 85.40% 94.89% 94.89% 100.00%
P/EPS -85.89 49.72 42.72 1,075.00 114.54 48.19 46.98 -
  QoQ % -272.75% 16.39% -96.03% 838.54% 137.68% 2.58% -
  Horiz. % -182.82% 105.83% 90.93% 2,288.21% 243.81% 102.58% 100.00%
EY -1.16 2.01 2.34 0.09 0.87 2.08 2.13 -
  QoQ % -157.71% -14.10% 2,500.00% -89.66% -58.17% -2.35% -
  Horiz. % -54.46% 94.37% 109.86% 4.23% 40.85% 97.65% 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 0.72 0.83 0.73 1.32 1.35 1.36 1.46 -37.66%
  QoQ % -13.25% 13.70% -44.70% -2.22% -0.74% -6.85% -
  Horiz. % 49.32% 56.85% 50.00% 90.41% 92.47% 93.15% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.4700 0.5450 0.6100 0.6550 0.8900 0.9200 0.9800 -
P/RPS 0.73 0.81 0.87 0.89 1.32 1.34 1.41 -35.60%
  QoQ % -9.88% -6.90% -2.25% -32.58% -1.49% -4.96% -
  Horiz. % 51.77% 57.45% 61.70% 63.12% 93.62% 95.04% 100.00%
P/EPS -79.15 45.17 50.11 818.75 115.84 49.54 48.46 -
  QoQ % -275.23% -9.86% -93.88% 606.79% 133.83% 2.23% -
  Horiz. % -163.33% 93.21% 103.40% 1,689.54% 239.04% 102.23% 100.00%
EY -1.26 2.21 2.00 0.12 0.86 2.02 2.06 -
  QoQ % -157.01% 10.50% 1,566.67% -86.05% -57.43% -1.94% -
  Horiz. % -61.17% 107.28% 97.09% 5.83% 41.75% 98.06% 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 0.66 0.76 0.86 1.01 1.37 1.39 1.51 -42.49%
  QoQ % -13.16% -11.63% -14.85% -26.28% -1.44% -7.95% -
  Horiz. % 43.71% 50.33% 56.95% 66.89% 90.73% 92.05% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers