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 - 658,692
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 62.43 58.03 52.99 53.07 46.74 41.31 40.63 33.12%
  QoQ % 7.58% 9.51% -0.15% 13.54% 13.14% 1.67% -
  Horiz. % 153.65% 142.83% 130.42% 130.62% 115.04% 101.67% 100.00%
EPS 4.13 2.09 1.51 1.12 2.85 0.79 0.94 168.01%
  QoQ % 97.61% 38.41% 34.82% -60.70% 260.76% -15.96% -
  Horiz. % 439.36% 222.34% 160.64% 119.15% 303.19% 84.04% 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 0.5841 0.4161 0.4023 0.3860 0.1182 0.3398 0.2776 64.13%
  QoQ % 40.37% 3.43% 4.22% 226.57% -65.21% 22.41% -
  Horiz. % 210.41% 149.89% 144.92% 139.05% 42.58% 122.41% 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.
 


 

215  258  540  1312 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.285-0.005 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.110.00 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers