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 - 690,508
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.90 18.78 18.94 19.79 18.95 17.71 16.69 12.41%
  QoQ % 5.96% -0.84% -4.30% 4.43% 7.00% 6.11% -
  Horiz. % 119.23% 112.52% 113.48% 118.57% 113.54% 106.11% 100.00%
EPS 0.55 -0.29 -0.95 0.24 0.78 0.64 0.35 35.05%
  QoQ % 289.66% 69.47% -495.83% -69.23% 21.87% 82.86% -
  Horiz. % 157.14% -82.86% -271.43% 68.57% 222.86% 182.86% 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 0.1866 0.1316 0.1335 0.1424 0.1408 0.1354 0.1279 28.55%
  QoQ % 41.79% -1.42% -6.25% 1.14% 3.99% 5.86% -
  Horiz. % 145.90% 102.89% 104.38% 111.34% 110.09% 105.86% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS