Highlights

[CAB] QoQ Quarter Result on 2011-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -68.79%    YoY -     341.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 137,421 129,683 130,783 136,666 130,826 122,287 115,234 12.42%
  QoQ % 5.97% -0.84% -4.30% 4.46% 6.98% 6.12% -
  Horiz. % 119.25% 112.54% 113.49% 118.60% 113.53% 106.12% 100.00%
PBT 7,075 -1,012 -8,561 2,617 7,080 7,212 4,387 37.40%
  QoQ % 799.11% 88.18% -427.13% -63.04% -1.83% 64.39% -
  Horiz. % 161.27% -23.07% -195.14% 59.65% 161.39% 164.39% 100.00%
Tax 1,275 -792 1,768 -970 -1,365 -1,907 -1,301 -
  QoQ % 260.98% -144.80% 282.27% 28.94% 28.42% -46.58% -
  Horiz. % -98.00% 60.88% -135.90% 74.56% 104.92% 146.58% 100.00%
NP 8,350 -1,804 -6,793 1,647 5,715 5,305 3,086 93.82%
  QoQ % 562.86% 73.44% -512.45% -71.18% 7.73% 71.91% -
  Horiz. % 270.58% -58.46% -220.12% 53.37% 185.19% 171.91% 100.00%
NP to SH 3,830 -1,975 -6,543 1,678 5,376 4,437 2,438 35.03%
  QoQ % 293.92% 69.82% -489.93% -68.79% 21.16% 81.99% -
  Horiz. % 157.10% -81.01% -268.38% 68.83% 220.51% 181.99% 100.00%
Tax Rate -18.02 % - % - % 37.07 % 19.28 % 26.44 % 29.66 % -
  QoQ % 0.00% 0.00% 0.00% 92.27% -27.08% -10.86% -
  Horiz. % -60.76% 0.00% 0.00% 124.98% 65.00% 89.14% 100.00%
Total Cost 129,071 131,487 137,576 135,019 125,111 116,982 112,148 9.79%
  QoQ % -1.84% -4.43% 1.89% 7.92% 6.95% 4.31% -
  Horiz. % 115.09% 117.24% 122.67% 120.39% 111.56% 104.31% 100.00%
Net Worth 128,842 90,849 92,154 98,320 97,257 93,479 88,295 28.56%
  QoQ % 41.82% -1.42% -6.27% 1.09% 4.04% 5.87% -
  Horiz. % 145.92% 102.89% 104.37% 111.35% 110.15% 105.87% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 128,842 90,849 92,154 98,320 97,257 93,479 88,295 28.56%
  QoQ % 41.82% -1.42% -6.27% 1.09% 4.04% 5.87% -
  Horiz. % 145.92% 102.89% 104.37% 111.35% 110.15% 105.87% 100.00%
NOSH 131,471 131,666 131,649 131,093 131,428 131,661 131,783 -0.16%
  QoQ % -0.15% 0.01% 0.42% -0.25% -0.18% -0.09% -
  Horiz. % 99.76% 99.91% 99.90% 99.48% 99.73% 99.91% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.08 % -1.39 % -5.19 % 1.21 % 4.37 % 4.34 % 2.68 % 72.40%
  QoQ % 537.41% 73.22% -528.93% -72.31% 0.69% 61.94% -
  Horiz. % 226.87% -51.87% -193.66% 45.15% 163.06% 161.94% 100.00%
ROE 2.97 % -2.17 % -7.10 % 1.71 % 5.53 % 4.75 % 2.76 % 5.00%
  QoQ % 236.87% 69.44% -515.20% -69.08% 16.42% 72.10% -
  Horiz. % 107.61% -78.62% -257.25% 61.96% 200.36% 172.10% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 104.53 98.49 99.34 104.25 99.54 92.88 87.44 12.60%
  QoQ % 6.13% -0.86% -4.71% 4.73% 7.17% 6.22% -
  Horiz. % 119.54% 112.64% 113.61% 119.22% 113.84% 106.22% 100.00%
EPS 2.91 -1.50 -4.97 1.28 4.09 3.37 1.85 35.14%
  QoQ % 294.00% 69.82% -488.28% -68.70% 21.36% 82.16% -
  Horiz. % 157.30% -81.08% -268.65% 69.19% 221.08% 182.16% 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 0.9800 0.6900 0.7000 0.7500 0.7400 0.7100 0.6700 28.77%
  QoQ % 42.03% -1.43% -6.67% 1.35% 4.23% 5.97% -
  Horiz. % 146.27% 102.99% 104.48% 111.94% 110.45% 105.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.84 19.67 19.83 20.73 19.84 18.55 17.48 12.40%
  QoQ % 5.95% -0.81% -4.34% 4.49% 6.95% 6.12% -
  Horiz. % 119.22% 112.53% 113.44% 118.59% 113.50% 106.12% 100.00%
EPS 0.58 -0.30 -0.99 0.25 0.82 0.67 0.37 34.83%
  QoQ % 293.33% 69.70% -496.00% -69.51% 22.39% 81.08% -
  Horiz. % 156.76% -81.08% -267.57% 67.57% 221.62% 181.08% 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 0.1954 0.1378 0.1398 0.1491 0.1475 0.1418 0.1339 28.57%
  QoQ % 41.80% -1.43% -6.24% 1.08% 4.02% 5.90% -
  Horiz. % 145.93% 102.91% 104.41% 111.35% 110.16% 105.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3500 0.3500 0.4000 0.3400 0.3300 0.2900 0.3000 -
P/RPS 0.33 0.36 0.40 0.33 0.33 0.31 0.34 -1.97%
  QoQ % -8.33% -10.00% 21.21% 0.00% 6.45% -8.82% -
  Horiz. % 97.06% 105.88% 117.65% 97.06% 97.06% 91.18% 100.00%
P/EPS 12.01 -23.33 -8.05 26.56 8.07 8.61 16.22 -18.11%
  QoQ % 151.48% -189.81% -130.31% 229.12% -6.27% -46.92% -
  Horiz. % 74.04% -143.83% -49.63% 163.75% 49.75% 53.08% 100.00%
EY 8.32 -4.29 -12.42 3.76 12.40 11.62 6.17 21.99%
  QoQ % 293.94% 65.46% -430.32% -69.68% 6.71% 88.33% -
  Horiz. % 134.85% -69.53% -201.30% 60.94% 200.97% 188.33% 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 0.36 0.51 0.57 0.45 0.45 0.41 0.45 -13.79%
  QoQ % -29.41% -10.53% 26.67% 0.00% 9.76% -8.89% -
  Horiz. % 80.00% 113.33% 126.67% 100.00% 100.00% 91.11% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 29/05/12 27/02/12 29/11/11 25/08/11 30/05/11 -
Price 0.3700 0.3500 0.3200 0.3800 0.3400 0.3400 0.2900 -
P/RPS 0.35 0.36 0.32 0.36 0.34 0.37 0.33 3.99%
  QoQ % -2.78% 12.50% -11.11% 5.88% -8.11% 12.12% -
  Horiz. % 106.06% 109.09% 96.97% 109.09% 103.03% 112.12% 100.00%
P/EPS 12.70 -23.33 -6.44 29.69 8.31 10.09 15.68 -13.08%
  QoQ % 154.44% -262.27% -121.69% 257.28% -17.64% -35.65% -
  Horiz. % 80.99% -148.79% -41.07% 189.35% 53.00% 64.35% 100.00%
EY 7.87 -4.29 -15.53 3.37 12.03 9.91 6.38 14.97%
  QoQ % 283.45% 72.38% -560.83% -71.99% 21.39% 55.33% -
  Horiz. % 123.35% -67.24% -243.42% 52.82% 188.56% 155.33% 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 0.38 0.51 0.46 0.51 0.46 0.48 0.43 -7.89%
  QoQ % -25.49% 10.87% -9.80% 10.87% -4.17% 11.63% -
  Horiz. % 88.37% 118.60% 106.98% 118.60% 106.98% 111.63% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers