Highlights

[CAB] QoQ Quarter Result on 2012-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -123.92%    YoY -     -154.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 170,525 150,586 149,879 138,010 137,421 129,683 130,783 19.33%
  QoQ % 13.24% 0.47% 8.60% 0.43% 5.97% -0.84% -
  Horiz. % 130.39% 115.14% 114.60% 105.53% 105.08% 99.16% 100.00%
PBT 13,746 3,556 -616 -1,064 7,075 -1,012 -8,561 -
  QoQ % 286.56% 677.27% 42.11% -115.04% 799.11% 88.18% -
  Horiz. % -160.57% -41.54% 7.20% 12.43% -82.64% 11.82% 100.00%
Tax -2,360 -864 1,003 131 1,275 -792 1,768 -
  QoQ % -173.15% -186.14% 665.65% -89.73% 260.98% -144.80% -
  Horiz. % -133.48% -48.87% 56.73% 7.41% 72.12% -44.80% 100.00%
NP 11,386 2,692 387 -933 8,350 -1,804 -6,793 -
  QoQ % 322.96% 595.61% 141.48% -111.17% 562.86% 73.44% -
  Horiz. % -167.61% -39.63% -5.70% 13.73% -122.92% 26.56% 100.00%
NP to SH 10,534 2,173 145 -916 3,830 -1,975 -6,543 -
  QoQ % 384.77% 1,398.62% 115.83% -123.92% 293.92% 69.82% -
  Horiz. % -161.00% -33.21% -2.22% 14.00% -58.54% 30.18% 100.00%
Tax Rate 17.17 % 24.30 % - % - % -18.02 % - % - % -
  QoQ % -29.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -95.28% -134.85% 0.00% 0.00% 100.00% - -
Total Cost 159,139 147,894 149,492 138,943 129,071 131,487 137,576 10.18%
  QoQ % 7.60% -1.07% 7.59% 7.65% -1.84% -4.43% -
  Horiz. % 115.67% 107.50% 108.66% 100.99% 93.82% 95.57% 100.00%
Net Worth 140,716 130,380 129,181 128,240 128,842 90,849 92,154 32.57%
  QoQ % 7.93% 0.93% 0.73% -0.47% 41.82% -1.42% -
  Horiz. % 152.70% 141.48% 140.18% 139.16% 139.81% 98.58% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 140,716 130,380 129,181 128,240 128,842 90,849 92,154 32.57%
  QoQ % 7.93% 0.93% 0.73% -0.47% 41.82% -1.42% -
  Horiz. % 152.70% 141.48% 140.18% 139.16% 139.81% 98.58% 100.00%
NOSH 131,510 131,696 131,818 130,857 131,471 131,666 131,649 -0.07%
  QoQ % -0.14% -0.09% 0.73% -0.47% -0.15% 0.01% -
  Horiz. % 99.89% 100.04% 100.13% 99.40% 99.86% 100.01% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.68 % 1.79 % 0.26 % -0.68 % 6.08 % -1.39 % -5.19 % -
  QoQ % 273.18% 588.46% 138.24% -111.18% 537.41% 73.22% -
  Horiz. % -128.71% -34.49% -5.01% 13.10% -117.15% 26.78% 100.00%
ROE 7.49 % 1.67 % 0.11 % -0.71 % 2.97 % -2.17 % -7.10 % -
  QoQ % 348.50% 1,418.18% 115.49% -123.91% 236.87% 69.44% -
  Horiz. % -105.49% -23.52% -1.55% 10.00% -41.83% 30.56% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 129.67 114.34 113.70 105.47 104.53 98.49 99.34 19.42%
  QoQ % 13.41% 0.56% 7.80% 0.90% 6.13% -0.86% -
  Horiz. % 130.53% 115.10% 114.46% 106.17% 105.22% 99.14% 100.00%
EPS 8.01 1.65 0.11 -0.70 2.91 -1.50 -4.97 -
  QoQ % 385.45% 1,400.00% 115.71% -124.05% 294.00% 69.82% -
  Horiz. % -161.17% -33.20% -2.21% 14.08% -58.55% 30.18% 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 1.0700 0.9900 0.9800 0.9800 0.9800 0.6900 0.7000 32.66%
  QoQ % 8.08% 1.02% 0.00% 0.00% 42.03% -1.43% -
  Horiz. % 152.86% 141.43% 140.00% 140.00% 140.00% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.89 22.86 22.75 20.95 20.86 19.69 19.85 19.36%
  QoQ % 13.25% 0.48% 8.59% 0.43% 5.94% -0.81% -
  Horiz. % 130.43% 115.16% 114.61% 105.54% 105.09% 99.19% 100.00%
EPS 1.60 0.33 0.02 -0.14 0.58 -0.30 -0.99 -
  QoQ % 384.85% 1,550.00% 114.29% -124.14% 293.33% 69.70% -
  Horiz. % -161.62% -33.33% -2.02% 14.14% -58.59% 30.30% 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 0.2136 0.1979 0.1961 0.1947 0.1956 0.1379 0.1399 32.56%
  QoQ % 7.93% 0.92% 0.72% -0.46% 41.84% -1.43% -
  Horiz. % 152.68% 141.46% 140.17% 139.17% 139.81% 98.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.5800 0.5550 0.4450 0.3700 0.3500 0.3500 0.4000 -
P/RPS 0.45 0.49 0.39 0.35 0.33 0.36 0.40 8.16%
  QoQ % -8.16% 25.64% 11.43% 6.06% -8.33% -10.00% -
  Horiz. % 112.50% 122.50% 97.50% 87.50% 82.50% 90.00% 100.00%
P/EPS 7.24 33.64 404.55 -52.86 12.01 -23.33 -8.05 -
  QoQ % -78.48% -91.68% 865.32% -540.13% 151.48% -189.81% -
  Horiz. % -89.94% -417.89% -5,025.47% 656.65% -149.19% 289.81% 100.00%
EY 13.81 2.97 0.25 -1.89 8.32 -4.29 -12.42 -
  QoQ % 364.98% 1,088.00% 113.23% -122.72% 293.94% 65.46% -
  Horiz. % -111.19% -23.91% -2.01% 15.22% -66.99% 34.54% 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 0.54 0.56 0.45 0.38 0.36 0.51 0.57 -3.54%
  QoQ % -3.57% 24.44% 18.42% 5.56% -29.41% -10.53% -
  Horiz. % 94.74% 98.25% 78.95% 66.67% 63.16% 89.47% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 29/08/12 29/05/12 -
Price 0.5750 0.5700 0.5650 0.4450 0.3700 0.3500 0.3200 -
P/RPS 0.44 0.50 0.50 0.42 0.35 0.36 0.32 23.63%
  QoQ % -12.00% 0.00% 19.05% 20.00% -2.78% 12.50% -
  Horiz. % 137.50% 156.25% 156.25% 131.25% 109.38% 112.50% 100.00%
P/EPS 7.18 34.55 513.64 -63.57 12.70 -23.33 -6.44 -
  QoQ % -79.22% -93.27% 907.99% -600.55% 154.44% -262.27% -
  Horiz. % -111.49% -536.49% -7,975.78% 987.11% -197.20% 362.27% 100.00%
EY 13.93 2.89 0.19 -1.57 7.87 -4.29 -15.53 -
  QoQ % 382.01% 1,421.05% 112.10% -119.95% 283.45% 72.38% -
  Horiz. % -89.70% -18.61% -1.22% 10.11% -50.68% 27.62% 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 0.54 0.58 0.58 0.45 0.38 0.51 0.46 11.27%
  QoQ % -6.90% 0.00% 28.89% 18.42% -25.49% 10.87% -
  Horiz. % 117.39% 126.09% 126.09% 97.83% 82.61% 110.87% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
4. Jaks Resources - An excellent joint venture deal with CPECC DK66
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers