Highlights

[CAB] QoQ Quarter Result on 2013-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -88.86%    YoY -     228.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 179,207 170,366 163,903 158,936 170,525 150,586 149,879 12.64%
  QoQ % 5.19% 3.94% 3.13% -6.80% 13.24% 0.47% -
  Horiz. % 119.57% 113.67% 109.36% 106.04% 113.78% 100.47% 100.00%
PBT 11,123 533 5,531 1,869 13,746 3,556 -616 -
  QoQ % 1,986.87% -90.36% 195.93% -86.40% 286.56% 677.27% -
  Horiz. % -1,805.68% -86.53% -897.89% -303.41% -2,231.49% -577.27% 100.00%
Tax -3,897 -670 -2,156 -713 -2,360 -864 1,003 -
  QoQ % -481.64% 68.92% -202.38% 69.79% -173.15% -186.14% -
  Horiz. % -388.53% -66.80% -214.96% -71.09% -235.29% -86.14% 100.00%
NP 7,226 -137 3,375 1,156 11,386 2,692 387 602.56%
  QoQ % 5,374.45% -104.06% 191.96% -89.85% 322.96% 595.61% -
  Horiz. % 1,867.18% -35.40% 872.09% 298.71% 2,942.12% 695.61% 100.00%
NP to SH 6,710 -1 3,284 1,174 10,534 2,173 145 1,185.95%
  QoQ % 671,100.00% -100.03% 179.73% -88.86% 384.77% 1,398.62% -
  Horiz. % 4,627.59% -0.69% 2,264.83% 809.66% 7,264.83% 1,498.62% 100.00%
Tax Rate 35.04 % 125.70 % 38.98 % 38.15 % 17.17 % 24.30 % - % -
  QoQ % -72.12% 222.47% 2.18% 122.19% -29.34% 0.00% -
  Horiz. % 144.20% 517.28% 160.41% 157.00% 70.66% 100.00% -
Total Cost 171,981 170,503 160,528 157,780 159,139 147,894 149,492 9.78%
  QoQ % 0.87% 6.21% 1.74% -0.85% 7.60% -1.07% -
  Horiz. % 115.04% 114.05% 107.38% 105.54% 106.45% 98.93% 100.00%
Net Worth 152,619 145,809 145,809 142,462 140,716 130,380 129,181 11.75%
  QoQ % 4.67% 0.00% 2.35% 1.24% 7.93% 0.93% -
  Horiz. % 118.14% 112.87% 112.87% 110.28% 108.93% 100.93% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 152,619 145,809 145,809 142,462 140,716 130,380 129,181 11.75%
  QoQ % 4.67% 0.00% 2.35% 1.24% 7.93% 0.93% -
  Horiz. % 118.14% 112.87% 112.87% 110.28% 108.93% 100.93% 100.00%
NOSH 131,568 131,360 131,360 131,910 131,510 131,696 131,818 -0.13%
  QoQ % 0.16% 0.00% -0.42% 0.30% -0.14% -0.09% -
  Horiz. % 99.81% 99.65% 99.65% 100.07% 99.77% 99.91% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.03 % -0.08 % 2.06 % 0.73 % 6.68 % 1.79 % 0.26 % 520.63%
  QoQ % 5,137.50% -103.88% 182.19% -89.07% 273.18% 588.46% -
  Horiz. % 1,550.00% -30.77% 792.31% 280.77% 2,569.23% 688.46% 100.00%
ROE 4.40 % 0.00 % 2.25 % 0.82 % 7.49 % 1.67 % 0.11 % 1,066.99%
  QoQ % 0.00% 0.00% 174.39% -89.05% 348.50% 1,418.18% -
  Horiz. % 4,000.00% 0.00% 2,045.45% 745.45% 6,809.09% 1,518.18% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 136.21 129.69 124.77 120.49 129.67 114.34 113.70 12.78%
  QoQ % 5.03% 3.94% 3.55% -7.08% 13.41% 0.56% -
  Horiz. % 119.80% 114.06% 109.74% 105.97% 114.05% 100.56% 100.00%
EPS 5.10 0.00 2.50 0.89 8.01 1.65 0.11 1,187.57%
  QoQ % 0.00% 0.00% 180.90% -88.89% 385.45% 1,400.00% -
  Horiz. % 4,636.36% 0.00% 2,272.73% 809.09% 7,281.82% 1,500.00% 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 1.1600 1.1100 1.1100 1.0800 1.0700 0.9900 0.9800 11.89%
  QoQ % 4.50% 0.00% 2.78% 0.93% 8.08% 1.02% -
  Horiz. % 118.37% 113.27% 113.27% 110.20% 109.18% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.21 25.86 24.88 24.13 25.89 22.86 22.75 12.66%
  QoQ % 5.22% 3.94% 3.11% -6.80% 13.25% 0.48% -
  Horiz. % 119.60% 113.67% 109.36% 106.07% 113.80% 100.48% 100.00%
EPS 1.02 0.00 0.50 0.18 1.60 0.33 0.02 1,271.96%
  QoQ % 0.00% 0.00% 177.78% -88.75% 384.85% 1,550.00% -
  Horiz. % 5,100.00% 0.00% 2,500.00% 900.00% 8,000.00% 1,650.00% 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 0.2317 0.2214 0.2214 0.2163 0.2136 0.1979 0.1961 11.75%
  QoQ % 4.65% 0.00% 2.36% 1.26% 7.93% 0.92% -
  Horiz. % 118.15% 112.90% 112.90% 110.30% 108.92% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.1000 0.5600 0.4800 0.5300 0.5800 0.5550 0.4450 -
P/RPS 0.81 0.43 0.38 0.44 0.45 0.49 0.39 62.71%
  QoQ % 88.37% 13.16% -13.64% -2.22% -8.16% 25.64% -
  Horiz. % 207.69% 110.26% 97.44% 112.82% 115.38% 125.64% 100.00%
P/EPS 21.57 -73,561.60 19.20 59.55 7.24 33.64 404.55 -85.81%
  QoQ % 100.03% -383,233.34% -67.76% 722.51% -78.48% -91.68% -
  Horiz. % 5.33% -18,183.56% 4.75% 14.72% 1.79% 8.32% 100.00%
EY 4.64 0.00 5.21 1.68 13.81 2.97 0.25 599.76%
  QoQ % 0.00% 0.00% 210.12% -87.83% 364.98% 1,088.00% -
  Horiz. % 1,856.00% 0.00% 2,084.00% 672.00% 5,524.00% 1,188.00% 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 0.95 0.50 0.43 0.49 0.54 0.56 0.45 64.49%
  QoQ % 90.00% 16.28% -12.24% -9.26% -3.57% 24.44% -
  Horiz. % 211.11% 111.11% 95.56% 108.89% 120.00% 124.44% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 -
Price 1.1000 0.8650 0.5750 0.5000 0.5750 0.5700 0.5650 -
P/RPS 0.81 0.67 0.46 0.41 0.44 0.50 0.50 37.90%
  QoQ % 20.90% 45.65% 12.20% -6.82% -12.00% 0.00% -
  Horiz. % 162.00% 134.00% 92.00% 82.00% 88.00% 100.00% 100.00%
P/EPS 21.57 -113,626.40 23.00 56.18 7.18 34.55 513.64 -87.89%
  QoQ % 100.02% -494,127.84% -59.06% 682.45% -79.22% -93.27% -
  Horiz. % 4.20% -22,121.80% 4.48% 10.94% 1.40% 6.73% 100.00%
EY 4.64 0.00 4.35 1.78 13.93 2.89 0.19 740.10%
  QoQ % 0.00% 0.00% 144.38% -87.22% 382.01% 1,421.05% -
  Horiz. % 2,442.11% 0.00% 2,289.47% 936.84% 7,331.58% 1,521.05% 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 0.95 0.78 0.52 0.46 0.54 0.58 0.58 38.91%
  QoQ % 21.79% 50.00% 13.04% -14.81% -6.90% 0.00% -
  Horiz. % 163.79% 134.48% 89.66% 79.31% 93.10% 100.00% 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.
 


 

283  323  577  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.035-0.005 
 ARMADA 0.335+0.02 
 SAPNRG 0.285-0.005 
 KNM 0.415+0.02 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.405-0.05 
 VSOLAR 0.09-0.005 
 NETX 0.010.00 
 KOMARK 0.35-0.01 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers