Highlights

[CAB] QoQ Quarter Result on 2014-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -148.29%    YoY -     -375.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 262,787 232,420 208,488 187,997 179,207 170,366 163,903 36.95%
  QoQ % 13.07% 11.48% 10.90% 4.90% 5.19% 3.94% -
  Horiz. % 160.33% 141.80% 127.20% 114.70% 109.34% 103.94% 100.00%
PBT 16,330 12,166 4,263 -3,473 11,123 533 5,531 105.67%
  QoQ % 34.23% 185.39% 222.75% -131.22% 1,986.87% -90.36% -
  Horiz. % 295.24% 219.96% 77.07% -62.79% 201.10% 9.64% 100.00%
Tax -3,725 -2,797 -1,247 -574 -3,897 -670 -2,156 43.94%
  QoQ % -33.18% -124.30% -117.25% 85.27% -481.64% 68.92% -
  Horiz. % 172.77% 129.73% 57.84% 26.62% 180.75% 31.08% 100.00%
NP 12,605 9,369 3,016 -4,047 7,226 -137 3,375 140.53%
  QoQ % 34.54% 210.64% 174.52% -156.01% 5,374.45% -104.06% -
  Horiz. % 373.48% 277.60% 89.36% -119.91% 214.10% -4.06% 100.00%
NP to SH 8,796 7,983 2,502 -3,240 6,710 -1 3,284 92.75%
  QoQ % 10.18% 219.06% 177.22% -148.29% 671,100.00% -100.03% -
  Horiz. % 267.84% 243.09% 76.19% -98.66% 204.32% -0.03% 100.00%
Tax Rate 22.81 % 22.99 % 29.25 % - % 35.04 % 125.70 % 38.98 % -30.02%
  QoQ % -0.78% -21.40% 0.00% 0.00% -72.12% 222.47% -
  Horiz. % 58.52% 58.98% 75.04% 0.00% 89.89% 322.47% 100.00%
Total Cost 250,182 223,051 205,472 192,044 171,981 170,503 160,528 34.39%
  QoQ % 12.16% 8.56% 6.99% 11.67% 0.87% 6.21% -
  Horiz. % 155.85% 138.95% 128.00% 119.63% 107.13% 106.21% 100.00%
Net Worth 183,437 163,644 151,436 148,829 152,619 145,809 145,809 16.52%
  QoQ % 12.10% 8.06% 1.75% -2.48% 4.67% 0.00% -
  Horiz. % 125.81% 112.23% 103.86% 102.07% 104.67% 100.00% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 183,437 163,644 151,436 148,829 152,619 145,809 145,809 16.52%
  QoQ % 12.10% 8.06% 1.75% -2.48% 4.67% 0.00% -
  Horiz. % 125.81% 112.23% 103.86% 102.07% 104.67% 100.00% 100.00%
NOSH 150,358 142,299 131,684 131,707 131,568 131,360 131,360 9.41%
  QoQ % 5.66% 8.06% -0.02% 0.11% 0.16% 0.00% -
  Horiz. % 114.46% 108.33% 100.25% 100.26% 100.16% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.80 % 4.03 % 1.45 % -2.15 % 4.03 % -0.08 % 2.06 % 75.67%
  QoQ % 19.11% 177.93% 167.44% -153.35% 5,137.50% -103.88% -
  Horiz. % 233.01% 195.63% 70.39% -104.37% 195.63% -3.88% 100.00%
ROE 4.80 % 4.88 % 1.65 % -2.18 % 4.40 % 0.00 % 2.25 % 65.64%
  QoQ % -1.64% 195.76% 175.69% -149.55% 0.00% 0.00% -
  Horiz. % 213.33% 216.89% 73.33% -96.89% 195.56% 0.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 174.77 163.33 158.32 142.74 136.21 129.69 124.77 25.16%
  QoQ % 7.00% 3.16% 10.91% 4.79% 5.03% 3.94% -
  Horiz. % 140.07% 130.90% 126.89% 114.40% 109.17% 103.94% 100.00%
EPS 5.85 5.61 1.90 -2.46 5.10 0.00 2.50 76.16%
  QoQ % 4.28% 195.26% 177.24% -148.24% 0.00% 0.00% -
  Horiz. % 234.00% 224.40% 76.00% -98.40% 204.00% 0.00% 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 1.2200 1.1500 1.1500 1.1300 1.1600 1.1100 1.1100 6.50%
  QoQ % 6.09% 0.00% 1.77% -2.59% 4.50% 0.00% -
  Horiz. % 109.91% 103.60% 103.60% 101.80% 104.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.64 35.95 32.25 29.08 27.72 26.35 25.35 36.94%
  QoQ % 13.05% 11.47% 10.90% 4.91% 5.20% 3.94% -
  Horiz. % 160.32% 141.81% 127.22% 114.71% 109.35% 103.94% 100.00%
EPS 1.36 1.23 0.39 -0.50 1.04 0.00 0.51 92.19%
  QoQ % 10.57% 215.38% 178.00% -148.08% 0.00% 0.00% -
  Horiz. % 266.67% 241.18% 76.47% -98.04% 203.92% 0.00% 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 0.2837 0.2531 0.2342 0.2302 0.2361 0.2255 0.2255 16.52%
  QoQ % 12.09% 8.07% 1.74% -2.50% 4.70% 0.00% -
  Horiz. % 125.81% 112.24% 103.86% 102.08% 104.70% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.0000 1.0600 1.0500 1.0200 1.1000 0.5600 0.4800 -
P/RPS 0.57 0.65 0.66 0.71 0.81 0.43 0.38 31.00%
  QoQ % -12.31% -1.52% -7.04% -12.35% 88.37% 13.16% -
  Horiz. % 150.00% 171.05% 173.68% 186.84% 213.16% 113.16% 100.00%
P/EPS 17.09 18.89 55.26 -41.46 21.57 -73,561.60 19.20 -7.46%
  QoQ % -9.53% -65.82% 233.29% -292.21% 100.03% -383,233.34% -
  Horiz. % 89.01% 98.39% 287.81% -215.94% 112.34% -383,133.31% 100.00%
EY 5.85 5.29 1.81 -2.41 4.64 0.00 5.21 8.02%
  QoQ % 10.59% 192.27% 175.10% -151.94% 0.00% 0.00% -
  Horiz. % 112.28% 101.54% 34.74% -46.26% 89.06% 0.00% 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 0.82 0.92 0.91 0.90 0.95 0.50 0.43 53.72%
  QoQ % -10.87% 1.10% 1.11% -5.26% 90.00% 16.28% -
  Horiz. % 190.70% 213.95% 211.63% 209.30% 220.93% 116.28% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 1.4100 0.9400 1.0700 0.9200 1.1000 0.8650 0.5750 -
P/RPS 0.81 0.58 0.68 0.64 0.81 0.67 0.46 45.77%
  QoQ % 39.66% -14.71% 6.25% -20.99% 20.90% 45.65% -
  Horiz. % 176.09% 126.09% 147.83% 139.13% 176.09% 145.65% 100.00%
P/EPS 24.10 16.76 56.32 -37.40 21.57 -113,626.40 23.00 3.16%
  QoQ % 43.79% -70.24% 250.59% -273.39% 100.02% -494,127.84% -
  Horiz. % 104.78% 72.87% 244.87% -162.61% 93.78% -494,027.84% 100.00%
EY 4.15 5.97 1.78 -2.67 4.64 0.00 4.35 -3.09%
  QoQ % -30.49% 235.39% 166.67% -157.54% 0.00% 0.00% -
  Horiz. % 95.40% 137.24% 40.92% -61.38% 106.67% 0.00% 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 1.16 0.82 0.93 0.81 0.95 0.78 0.52 70.64%
  QoQ % 41.46% -11.83% 14.81% -14.74% 21.79% 50.00% -
  Horiz. % 223.08% 157.69% 178.85% 155.77% 182.69% 150.00% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Why a second Special Dividend and more - Airasia Windfall Profit
6. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers