Highlights

[CAB] QoQ Quarter Result on 2016-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Dec-2016  [#1]
Profit Trend QoQ -     -60.87%    YoY -     275.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 411,204 382,271 349,070 349,546 307,876 272,075 267,651 33.11%
  QoQ % 7.57% 9.51% -0.14% 13.53% 13.16% 1.65% -
  Horiz. % 153.63% 142.82% 130.42% 130.60% 115.03% 101.65% 100.00%
PBT 29,327 23,749 17,132 12,905 29,570 10,551 10,431 99.08%
  QoQ % 23.49% 38.62% 32.75% -56.36% 180.26% 1.15% -
  Horiz. % 281.15% 227.68% 164.24% 123.72% 283.48% 101.15% 100.00%
Tax -6,114 -7,264 -4,523 -3,491 -5,754 -3,186 -1,581 146.17%
  QoQ % 15.83% -60.60% -29.56% 39.33% -80.60% -101.52% -
  Horiz. % 386.72% 459.46% 286.08% 220.81% 363.95% 201.52% 100.00%
NP 23,213 16,485 12,609 9,414 23,816 7,365 8,850 90.08%
  QoQ % 40.81% 30.74% 33.94% -60.47% 223.37% -16.78% -
  Horiz. % 262.29% 186.27% 142.47% 106.37% 269.11% 83.22% 100.00%
NP to SH 27,177 13,741 9,920 7,345 18,772 5,229 6,187 167.97%
  QoQ % 97.78% 38.52% 35.06% -60.87% 259.00% -15.48% -
  Horiz. % 439.26% 222.09% 160.34% 118.72% 303.41% 84.52% 100.00%
Tax Rate 20.85 % 30.59 % 26.40 % 27.05 % 19.46 % 30.20 % 15.16 % 23.65%
  QoQ % -31.84% 15.87% -2.40% 39.00% -35.56% 99.21% -
  Horiz. % 137.53% 201.78% 174.14% 178.43% 128.36% 199.21% 100.00%
Total Cost 387,991 365,786 336,461 340,132 284,060 264,710 258,801 30.96%
  QoQ % 6.07% 8.72% -1.08% 19.74% 7.31% 2.28% -
  Horiz. % 149.92% 141.34% 130.01% 131.43% 109.76% 102.28% 100.00%
Net Worth 384,753 274,079 265,010 254,250 77,856 223,855 182,867 64.12%
  QoQ % 40.38% 3.42% 4.23% 226.56% -65.22% 22.41% -
  Horiz. % 210.40% 149.88% 144.92% 139.04% 42.58% 122.41% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 384,753 274,079 265,010 254,250 77,856 223,855 182,867 64.12%
  QoQ % 40.38% 3.42% 4.23% 226.56% -65.22% 22.41% -
  Horiz. % 210.40% 149.88% 144.92% 139.04% 42.58% 122.41% 100.00%
NOSH 610,719 185,188 179,061 176,562 173,013 170,882 152,389 152.09%
  QoQ % 229.78% 3.42% 1.42% 2.05% 1.25% 12.14% -
  Horiz. % 400.76% 121.52% 117.50% 115.86% 113.53% 112.14% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.65 % 4.31 % 3.61 % 2.69 % 7.74 % 2.71 % 3.31 % 42.78%
  QoQ % 31.09% 19.39% 34.20% -65.25% 185.61% -18.13% -
  Horiz. % 170.69% 130.21% 109.06% 81.27% 233.84% 81.87% 100.00%
ROE 7.06 % 5.01 % 3.74 % 2.89 % 24.11 % 2.34 % 3.38 % 63.33%
  QoQ % 40.92% 33.96% 29.41% -88.01% 930.34% -30.77% -
  Horiz. % 208.88% 148.22% 110.65% 85.50% 713.31% 69.23% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 67.33 206.42 194.94 197.97 177.95 159.22 175.64 -47.20%
  QoQ % -67.38% 5.89% -1.53% 11.25% 11.76% -9.35% -
  Horiz. % 38.33% 117.52% 110.99% 112.71% 101.32% 90.65% 100.00%
EPS 4.45 7.42 5.54 4.16 3.47 3.06 4.06 6.30%
  QoQ % -40.03% 33.94% 33.17% 19.88% 13.40% -24.63% -
  Horiz. % 109.61% 182.76% 136.45% 102.46% 85.47% 75.37% 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 0.6300 1.4800 1.4800 1.4400 0.4500 1.3100 1.2000 -34.90%
  QoQ % -57.43% 0.00% 2.78% 220.00% -65.65% 9.17% -
  Horiz. % 52.50% 123.33% 123.33% 120.00% 37.50% 109.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 63.60 59.12 53.99 54.06 47.62 42.08 41.40 33.10%
  QoQ % 7.58% 9.50% -0.13% 13.52% 13.17% 1.64% -
  Horiz. % 153.62% 142.80% 130.41% 130.58% 115.02% 101.64% 100.00%
EPS 4.20 2.13 1.53 1.14 2.90 0.81 0.96 167.26%
  QoQ % 97.18% 39.22% 34.21% -60.69% 258.02% -15.62% -
  Horiz. % 437.50% 221.88% 159.38% 118.75% 302.08% 84.38% 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 0.5951 0.4239 0.4099 0.3932 0.1204 0.3462 0.2828 64.14%
  QoQ % 40.39% 3.42% 4.25% 226.58% -65.22% 22.42% -
  Horiz. % 210.43% 149.89% 144.94% 139.04% 42.57% 122.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9450 2.8400 2.2500 1.5400 1.5900 1.5700 1.6100 -
P/RPS 1.40 1.38 1.15 0.78 0.89 0.99 0.92 32.27%
  QoQ % 1.45% 20.00% 47.44% -12.36% -10.10% 7.61% -
  Horiz. % 152.17% 150.00% 125.00% 84.78% 96.74% 107.61% 100.00%
P/EPS 21.24 38.27 40.61 37.02 14.65 51.31 39.66 -34.03%
  QoQ % -44.50% -5.76% 9.70% 152.70% -71.45% 29.37% -
  Horiz. % 53.56% 96.50% 102.40% 93.34% 36.94% 129.37% 100.00%
EY 4.71 2.61 2.46 2.70 6.82 1.95 2.52 51.68%
  QoQ % 80.46% 6.10% -8.89% -60.41% 249.74% -22.62% -
  Horiz. % 186.90% 103.57% 97.62% 107.14% 270.63% 77.38% 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 1.50 1.92 1.52 1.07 3.53 1.20 1.34 7.80%
  QoQ % -21.87% 26.32% 42.06% -69.69% 194.17% -10.45% -
  Horiz. % 111.94% 143.28% 113.43% 79.85% 263.43% 89.55% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 26/08/16 25/05/16 -
Price 1.0800 1.0400 2.9500 1.7000 1.6100 1.7800 1.6000 -
P/RPS 1.60 0.50 1.51 0.86 0.90 1.12 0.91 45.63%
  QoQ % 220.00% -66.89% 75.58% -4.44% -19.64% 23.08% -
  Horiz. % 175.82% 54.95% 165.93% 94.51% 98.90% 123.08% 100.00%
P/EPS 24.27 14.02 53.25 40.87 14.84 58.17 39.41 -27.59%
  QoQ % 73.11% -73.67% 30.29% 175.40% -74.49% 47.60% -
  Horiz. % 61.58% 35.57% 135.12% 103.70% 37.66% 147.60% 100.00%
EY 4.12 7.13 1.88 2.45 6.74 1.72 2.54 38.01%
  QoQ % -42.22% 279.26% -23.27% -63.65% 291.86% -32.28% -
  Horiz. % 162.20% 280.71% 74.02% 96.46% 265.35% 67.72% 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 1.71 0.70 1.99 1.18 3.58 1.36 1.33 18.22%
  QoQ % 144.29% -64.82% 68.64% -67.04% 163.24% 2.26% -
  Horiz. % 128.57% 52.63% 149.62% 88.72% 269.17% 102.26% 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
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers