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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 465,830 430,677 424,897 428,964 411,204 382,271 349,070 21.19%
  QoQ % 8.16% 1.36% -0.95% 4.32% 7.57% 9.51% -
  Horiz. % 133.45% 123.38% 121.72% 122.89% 117.80% 109.51% 100.00%
PBT -2,081 5,503 17,539 19,699 29,327 23,749 17,132 -
  QoQ % -137.82% -68.62% -10.97% -32.83% 23.49% 38.62% -
  Horiz. % -12.15% 32.12% 102.38% 114.98% 171.18% 138.62% 100.00%
Tax -457 -889 -4,174 -4,692 -6,114 -7,264 -4,523 -78.28%
  QoQ % 48.59% 78.70% 11.04% 23.26% 15.83% -60.60% -
  Horiz. % 10.10% 19.66% 92.28% 103.74% 135.18% 160.60% 100.00%
NP -2,538 4,614 13,365 15,007 23,213 16,485 12,609 -
  QoQ % -155.01% -65.48% -10.94% -35.35% 40.81% 30.74% -
  Horiz. % -20.13% 36.59% 106.00% 119.02% 184.10% 130.74% 100.00%
NP to SH 508 4,898 11,495 12,484 27,177 13,741 9,920 -86.18%
  QoQ % -89.63% -57.39% -7.92% -54.06% 97.78% 38.52% -
  Horiz. % 5.12% 49.38% 115.88% 125.85% 273.96% 138.52% 100.00%
Tax Rate - % 16.15 % 23.80 % 23.82 % 20.85 % 30.59 % 26.40 % -
  QoQ % 0.00% -32.14% -0.08% 14.24% -31.84% 15.87% -
  Horiz. % 0.00% 61.17% 90.15% 90.23% 78.98% 115.87% 100.00%
Total Cost 468,368 426,063 411,532 413,957 387,991 365,786 336,461 24.65%
  QoQ % 9.93% 3.53% -0.59% 6.69% 6.07% 8.72% -
  Horiz. % 139.20% 126.63% 122.31% 123.03% 115.32% 108.72% 100.00%
Net Worth 412,749 414,391 408,515 401,263 384,753 274,079 265,010 34.33%
  QoQ % -0.40% 1.44% 1.81% 4.29% 40.38% 3.42% -
  Horiz. % 155.75% 156.37% 154.15% 151.41% 145.18% 103.42% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 412,749 414,391 408,515 401,263 384,753 274,079 265,010 34.33%
  QoQ % -0.40% 1.44% 1.81% 4.29% 40.38% 3.42% -
  Horiz. % 155.75% 156.37% 154.15% 151.41% 145.18% 103.42% 100.00%
NOSH 635,000 637,526 618,963 617,329 610,719 185,188 179,061 132.37%
  QoQ % -0.40% 3.00% 0.26% 1.08% 229.78% 3.42% -
  Horiz. % 354.63% 356.04% 345.67% 344.76% 341.07% 103.42% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -0.54 % 1.07 % 3.15 % 3.50 % 5.65 % 4.31 % 3.61 % -
  QoQ % -150.47% -66.03% -10.00% -38.05% 31.09% 19.39% -
  Horiz. % -14.96% 29.64% 87.26% 96.95% 156.51% 119.39% 100.00%
ROE 0.12 % 1.18 % 2.81 % 3.11 % 7.06 % 5.01 % 3.74 % -89.88%
  QoQ % -89.83% -58.01% -9.65% -55.95% 40.92% 33.96% -
  Horiz. % 3.21% 31.55% 75.13% 83.16% 188.77% 133.96% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 73.36 67.55 68.65 69.49 67.33 206.42 194.94 -47.84%
  QoQ % 8.60% -1.60% -1.21% 3.21% -67.38% 5.89% -
  Horiz. % 37.63% 34.65% 35.22% 35.65% 34.54% 105.89% 100.00%
EPS 0.08 0.77 1.86 2.02 4.45 7.42 5.54 -94.05%
  QoQ % -89.61% -58.60% -7.92% -54.61% -40.03% 33.94% -
  Horiz. % 1.44% 13.90% 33.57% 36.46% 80.32% 133.94% 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 0.6500 0.6600 0.6500 0.6300 1.4800 1.4800 -42.19%
  QoQ % 0.00% -1.52% 1.54% 3.17% -57.43% 0.00% -
  Horiz. % 43.92% 43.92% 44.59% 43.92% 42.57% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 72.05 66.61 65.72 66.35 63.60 59.12 53.99 21.19%
  QoQ % 8.17% 1.35% -0.95% 4.32% 7.58% 9.50% -
  Horiz. % 133.45% 123.37% 121.73% 122.89% 117.80% 109.50% 100.00%
EPS 0.08 0.76 1.78 1.93 4.20 2.13 1.53 -85.99%
  QoQ % -89.47% -57.30% -7.77% -54.05% 97.18% 39.22% -
  Horiz. % 5.23% 49.67% 116.34% 126.14% 274.51% 139.22% 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 0.6384 0.6409 0.6318 0.6206 0.5951 0.4239 0.4099 34.33%
  QoQ % -0.39% 1.44% 1.80% 4.28% 40.39% 3.42% -
  Horiz. % 155.75% 156.36% 154.14% 151.40% 145.18% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.8600 0.8800 0.8950 0.9500 0.9450 2.8400 2.2500 -
P/RPS 1.17 1.30 1.30 1.37 1.40 1.38 1.15 1.16%
  QoQ % -10.00% 0.00% -5.11% -2.14% 1.45% 20.00% -
  Horiz. % 101.74% 113.04% 113.04% 119.13% 121.74% 120.00% 100.00%
P/EPS 1,075.00 114.54 48.19 46.98 21.24 38.27 40.61 786.44%
  QoQ % 838.54% 137.68% 2.58% 121.19% -44.50% -5.76% -
  Horiz. % 2,647.13% 282.05% 118.67% 115.69% 52.30% 94.24% 100.00%
EY 0.09 0.87 2.08 2.13 4.71 2.61 2.46 -88.96%
  QoQ % -89.66% -58.17% -2.35% -54.78% 80.46% 6.10% -
  Horiz. % 3.66% 35.37% 84.55% 86.59% 191.46% 106.10% 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 1.32 1.35 1.36 1.46 1.50 1.92 1.52 -8.97%
  QoQ % -2.22% -0.74% -6.85% -2.67% -21.87% 26.32% -
  Horiz. % 86.84% 88.82% 89.47% 96.05% 98.68% 126.32% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 30/05/17 -
Price 0.6550 0.8900 0.9200 0.9800 1.0800 1.0400 2.9500 -
P/RPS 0.89 1.32 1.34 1.41 1.60 0.50 1.51 -29.68%
  QoQ % -32.58% -1.49% -4.96% -11.88% 220.00% -66.89% -
  Horiz. % 58.94% 87.42% 88.74% 93.38% 105.96% 33.11% 100.00%
P/EPS 818.75 115.84 49.54 48.46 24.27 14.02 53.25 517.30%
  QoQ % 606.79% 133.83% 2.23% 99.67% 73.11% -73.67% -
  Horiz. % 1,537.56% 217.54% 93.03% 91.00% 45.58% 26.33% 100.00%
EY 0.12 0.86 2.02 2.06 4.12 7.13 1.88 -84.00%
  QoQ % -86.05% -57.43% -1.94% -50.00% -42.22% 279.26% -
  Horiz. % 6.38% 45.74% 107.45% 109.57% 219.15% 379.26% 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 1.01 1.37 1.39 1.51 1.71 0.70 1.99 -36.35%
  QoQ % -26.28% -1.44% -7.95% -11.70% 144.29% -64.82% -
  Horiz. % 50.75% 68.84% 69.85% 75.88% 85.93% 35.18% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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