Highlights

[CAB] QoQ Quarter Result on 2010-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -142.54%    YoY -     52.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 122,619 127,545 123,054 123,553 133,996 122,669 113,449 5.30%
  QoQ % -3.86% 3.65% -0.40% -7.79% 9.23% 8.13% -
  Horiz. % 108.08% 112.42% 108.47% 108.91% 118.11% 108.13% 100.00%
PBT 875 5,688 3,632 -1,028 2,843 1,012 2,269 -46.93%
  QoQ % -84.62% 56.61% 453.31% -136.16% 180.93% -55.40% -
  Horiz. % 38.56% 250.68% 160.07% -45.31% 125.30% 44.60% 100.00%
Tax -422 -1,632 -1,057 17 -768 -311 -829 -36.17%
  QoQ % 74.14% -54.40% -6,317.65% 102.21% -146.95% 62.48% -
  Horiz. % 50.90% 196.86% 127.50% -2.05% 92.64% 37.52% 100.00%
NP 453 4,056 2,575 -1,011 2,075 701 1,440 -53.65%
  QoQ % -88.83% 57.51% 354.70% -148.72% 196.01% -51.32% -
  Horiz. % 31.46% 281.67% 178.82% -70.21% 144.10% 48.68% 100.00%
NP to SH 380 3,877 2,137 -884 2,078 874 1,722 -63.38%
  QoQ % -90.20% 81.42% 341.74% -142.54% 137.76% -49.25% -
  Horiz. % 22.07% 225.15% 124.10% -51.34% 120.67% 50.75% 100.00%
Tax Rate 48.23 % 28.69 % 29.10 % - % 27.01 % 30.73 % 36.54 % 20.27%
  QoQ % 68.11% -1.41% 0.00% 0.00% -12.11% -15.90% -
  Horiz. % 131.99% 78.52% 79.64% 0.00% 73.92% 84.10% 100.00%
Total Cost 122,166 123,489 120,479 124,564 131,921 121,968 112,009 5.94%
  QoQ % -1.07% 2.50% -3.28% -5.58% 8.16% 8.89% -
  Horiz. % 109.07% 110.25% 107.56% 111.21% 117.78% 108.89% 100.00%
Net Worth 85,172 88,273 84,424 81,802 82,856 80,686 78,870 5.24%
  QoQ % -3.51% 4.56% 3.20% -1.27% 2.69% 2.30% -
  Horiz. % 107.99% 111.92% 107.04% 103.72% 105.05% 102.30% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 85,172 88,273 84,424 81,802 82,856 80,686 78,870 5.24%
  QoQ % -3.51% 4.56% 3.20% -1.27% 2.69% 2.30% -
  Horiz. % 107.99% 111.92% 107.04% 103.72% 105.05% 102.30% 100.00%
NOSH 131,034 131,750 131,913 131,940 131,518 132,272 131,450 -0.21%
  QoQ % -0.54% -0.12% -0.02% 0.32% -0.57% 0.63% -
  Horiz. % 99.68% 100.23% 100.35% 100.37% 100.05% 100.63% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.37 % 3.18 % 2.09 % -0.82 % 1.55 % 0.57 % 1.27 % -55.95%
  QoQ % -88.36% 52.15% 354.88% -152.90% 171.93% -55.12% -
  Horiz. % 29.13% 250.39% 164.57% -64.57% 122.05% 44.88% 100.00%
ROE 0.45 % 4.39 % 2.53 % -1.08 % 2.51 % 1.08 % 2.18 % -64.97%
  QoQ % -89.75% 73.52% 334.26% -143.03% 132.41% -50.46% -
  Horiz. % 20.64% 201.38% 116.06% -49.54% 115.14% 49.54% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 93.58 96.81 93.28 93.64 101.88 92.74 86.31 5.52%
  QoQ % -3.34% 3.78% -0.38% -8.09% 9.86% 7.45% -
  Horiz. % 108.42% 112.17% 108.08% 108.49% 118.04% 107.45% 100.00%
EPS 0.29 2.94 1.62 -0.67 1.58 0.66 1.31 -63.30%
  QoQ % -90.14% 81.48% 341.79% -142.41% 139.39% -49.62% -
  Horiz. % 22.14% 224.43% 123.66% -51.15% 120.61% 50.38% 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 0.6500 0.6700 0.6400 0.6200 0.6300 0.6100 0.6000 5.47%
  QoQ % -2.99% 4.69% 3.23% -1.59% 3.28% 1.67% -
  Horiz. % 108.33% 111.67% 106.67% 103.33% 105.00% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.60 19.34 18.66 18.74 20.32 18.60 17.20 5.34%
  QoQ % -3.83% 3.64% -0.43% -7.78% 9.25% 8.14% -
  Horiz. % 108.14% 112.44% 108.49% 108.95% 118.14% 108.14% 100.00%
EPS 0.06 0.59 0.32 -0.13 0.32 0.13 0.26 -62.28%
  QoQ % -89.83% 84.37% 346.15% -140.62% 146.15% -50.00% -
  Horiz. % 23.08% 226.92% 123.08% -50.00% 123.08% 50.00% 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 0.1292 0.1339 0.1280 0.1241 0.1257 0.1224 0.1196 5.27%
  QoQ % -3.51% 4.61% 3.14% -1.27% 2.70% 2.34% -
  Horiz. % 108.03% 111.96% 107.02% 103.76% 105.10% 102.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.3100 0.3200 0.3200 0.3100 0.3400 0.3100 0.3300 -
P/RPS 0.33 0.33 0.34 0.33 0.33 0.33 0.38 -8.95%
  QoQ % 0.00% -2.94% 3.03% 0.00% 0.00% -13.16% -
  Horiz. % 86.84% 86.84% 89.47% 86.84% 86.84% 86.84% 100.00%
P/EPS 106.90 10.87 19.75 -46.27 21.52 46.92 25.19 161.43%
  QoQ % 883.44% -44.96% 142.68% -315.01% -54.13% 86.26% -
  Horiz. % 424.37% 43.15% 78.40% -183.68% 85.43% 186.26% 100.00%
EY 0.94 9.20 5.06 -2.16 4.65 2.13 3.97 -61.63%
  QoQ % -89.78% 81.82% 334.26% -146.45% 118.31% -46.35% -
  Horiz. % 23.68% 231.74% 127.46% -54.41% 117.13% 53.65% 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 0.48 0.48 0.50 0.50 0.54 0.51 0.55 -8.65%
  QoQ % 0.00% -4.00% 0.00% -7.41% 5.88% -7.27% -
  Horiz. % 87.27% 87.27% 90.91% 90.91% 98.18% 92.73% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.3000 0.3200 0.3400 0.3000 0.2900 0.3400 0.3100 -
P/RPS 0.32 0.33 0.36 0.32 0.28 0.37 0.36 -7.53%
  QoQ % -3.03% -8.33% 12.50% 14.29% -24.32% 2.78% -
  Horiz. % 88.89% 91.67% 100.00% 88.89% 77.78% 102.78% 100.00%
P/EPS 103.45 10.87 20.99 -44.78 18.35 51.46 23.66 166.67%
  QoQ % 851.70% -48.21% 146.87% -344.03% -64.34% 117.50% -
  Horiz. % 437.24% 45.94% 88.72% -189.26% 77.56% 217.50% 100.00%
EY 0.97 9.20 4.76 -2.23 5.45 1.94 4.23 -62.43%
  QoQ % -89.46% 93.28% 313.45% -140.92% 180.93% -54.14% -
  Horiz. % 22.93% 217.49% 112.53% -52.72% 128.84% 45.86% 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 0.46 0.48 0.53 0.48 0.46 0.56 0.52 -7.83%
  QoQ % -4.17% -9.43% 10.42% 4.35% -17.86% 7.69% -
  Horiz. % 88.46% 92.31% 101.92% 92.31% 88.46% 107.69% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
6. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 《《 政府在预算案中大力推动e-wallet,那相关e-wallet龙头是否有受惠呢 》》 StockBuddy
8. Retail Strategy - Budget 2020 Stimuli to Drive 4Q Interest HLBank Research Highlights
Partners & Brokers