Highlights

[CAB] QoQ Quarter Result on 2011-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     541.58%    YoY -     375.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 136,666 130,826 122,287 115,234 122,619 127,545 123,054 7.22%
  QoQ % 4.46% 6.98% 6.12% -6.02% -3.86% 3.65% -
  Horiz. % 111.06% 106.32% 99.38% 93.65% 99.65% 103.65% 100.00%
PBT 2,617 7,080 7,212 4,387 875 5,688 3,632 -19.58%
  QoQ % -63.04% -1.83% 64.39% 401.37% -84.62% 56.61% -
  Horiz. % 72.05% 194.93% 198.57% 120.79% 24.09% 156.61% 100.00%
Tax -970 -1,365 -1,907 -1,301 -422 -1,632 -1,057 -5.55%
  QoQ % 28.94% 28.42% -46.58% -208.29% 74.14% -54.40% -
  Horiz. % 91.77% 129.14% 180.42% 123.08% 39.92% 154.40% 100.00%
NP 1,647 5,715 5,305 3,086 453 4,056 2,575 -25.70%
  QoQ % -71.18% 7.73% 71.91% 581.24% -88.83% 57.51% -
  Horiz. % 63.96% 221.94% 206.02% 119.84% 17.59% 157.51% 100.00%
NP to SH 1,678 5,376 4,437 2,438 380 3,877 2,137 -14.85%
  QoQ % -68.79% 21.16% 81.99% 541.58% -90.20% 81.42% -
  Horiz. % 78.52% 251.57% 207.63% 114.09% 17.78% 181.42% 100.00%
Tax Rate 37.07 % 19.28 % 26.44 % 29.66 % 48.23 % 28.69 % 29.10 % 17.46%
  QoQ % 92.27% -27.08% -10.86% -38.50% 68.11% -1.41% -
  Horiz. % 127.39% 66.25% 90.86% 101.92% 165.74% 98.59% 100.00%
Total Cost 135,019 125,111 116,982 112,148 122,166 123,489 120,479 7.87%
  QoQ % 7.92% 6.95% 4.31% -8.20% -1.07% 2.50% -
  Horiz. % 112.07% 103.84% 97.10% 93.09% 101.40% 102.50% 100.00%
Net Worth 98,320 97,257 93,479 88,295 85,172 88,273 84,424 10.66%
  QoQ % 1.09% 4.04% 5.87% 3.67% -3.51% 4.56% -
  Horiz. % 116.46% 115.20% 110.73% 104.58% 100.89% 104.56% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 98,320 97,257 93,479 88,295 85,172 88,273 84,424 10.66%
  QoQ % 1.09% 4.04% 5.87% 3.67% -3.51% 4.56% -
  Horiz. % 116.46% 115.20% 110.73% 104.58% 100.89% 104.56% 100.00%
NOSH 131,093 131,428 131,661 131,783 131,034 131,750 131,913 -0.41%
  QoQ % -0.25% -0.18% -0.09% 0.57% -0.54% -0.12% -
  Horiz. % 99.38% 99.63% 99.81% 99.90% 99.33% 99.88% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.21 % 4.37 % 4.34 % 2.68 % 0.37 % 3.18 % 2.09 % -30.47%
  QoQ % -72.31% 0.69% 61.94% 624.32% -88.36% 52.15% -
  Horiz. % 57.89% 209.09% 207.66% 128.23% 17.70% 152.15% 100.00%
ROE 1.71 % 5.53 % 4.75 % 2.76 % 0.45 % 4.39 % 2.53 % -22.93%
  QoQ % -69.08% 16.42% 72.10% 513.33% -89.75% 73.52% -
  Horiz. % 67.59% 218.58% 187.75% 109.09% 17.79% 173.52% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 104.25 99.54 92.88 87.44 93.58 96.81 93.28 7.67%
  QoQ % 4.73% 7.17% 6.22% -6.56% -3.34% 3.78% -
  Horiz. % 111.76% 106.71% 99.57% 93.74% 100.32% 103.78% 100.00%
EPS 1.28 4.09 3.37 1.85 0.29 2.94 1.62 -14.50%
  QoQ % -68.70% 21.36% 82.16% 537.93% -90.14% 81.48% -
  Horiz. % 79.01% 252.47% 208.02% 114.20% 17.90% 181.48% 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 0.7500 0.7400 0.7100 0.6700 0.6500 0.6700 0.6400 11.12%
  QoQ % 1.35% 4.23% 5.97% 3.08% -2.99% 4.69% -
  Horiz. % 117.19% 115.62% 110.94% 104.69% 101.56% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.75 19.86 18.57 17.49 18.62 19.36 18.68 7.24%
  QoQ % 4.48% 6.95% 6.17% -6.07% -3.82% 3.64% -
  Horiz. % 111.08% 106.32% 99.41% 93.63% 99.68% 103.64% 100.00%
EPS 0.25 0.82 0.67 0.37 0.06 0.59 0.32 -15.14%
  QoQ % -69.51% 22.39% 81.08% 516.67% -89.83% 84.37% -
  Horiz. % 78.12% 256.25% 209.38% 115.62% 18.75% 184.38% 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 0.1493 0.1477 0.1419 0.1340 0.1293 0.1340 0.1282 10.66%
  QoQ % 1.08% 4.09% 5.90% 3.63% -3.51% 4.52% -
  Horiz. % 116.46% 115.21% 110.69% 104.52% 100.86% 104.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3400 0.3300 0.2900 0.3000 0.3100 0.3200 0.3200 -
P/RPS 0.33 0.33 0.31 0.34 0.33 0.33 0.34 -1.97%
  QoQ % 0.00% 6.45% -8.82% 3.03% 0.00% -2.94% -
  Horiz. % 97.06% 97.06% 91.18% 100.00% 97.06% 97.06% 100.00%
P/EPS 26.56 8.07 8.61 16.22 106.90 10.87 19.75 21.77%
  QoQ % 229.12% -6.27% -46.92% -84.83% 883.44% -44.96% -
  Horiz. % 134.48% 40.86% 43.59% 82.13% 541.27% 55.04% 100.00%
EY 3.76 12.40 11.62 6.17 0.94 9.20 5.06 -17.92%
  QoQ % -69.68% 6.71% 88.33% 556.38% -89.78% 81.82% -
  Horiz. % 74.31% 245.06% 229.64% 121.94% 18.58% 181.82% 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 0.45 0.45 0.41 0.45 0.48 0.48 0.50 -6.77%
  QoQ % 0.00% 9.76% -8.89% -6.25% 0.00% -4.00% -
  Horiz. % 90.00% 90.00% 82.00% 90.00% 96.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 -
Price 0.3800 0.3400 0.3400 0.2900 0.3000 0.3200 0.3400 -
P/RPS 0.36 0.34 0.37 0.33 0.32 0.33 0.36 -
  QoQ % 5.88% -8.11% 12.12% 3.13% -3.03% -8.33% -
  Horiz. % 100.00% 94.44% 102.78% 91.67% 88.89% 91.67% 100.00%
P/EPS 29.69 8.31 10.09 15.68 103.45 10.87 20.99 25.93%
  QoQ % 257.28% -17.64% -35.65% -84.84% 851.70% -48.21% -
  Horiz. % 141.45% 39.59% 48.07% 74.70% 492.85% 51.79% 100.00%
EY 3.37 12.03 9.91 6.38 0.97 9.20 4.76 -20.51%
  QoQ % -71.99% 21.39% 55.33% 557.73% -89.46% 93.28% -
  Horiz. % 70.80% 252.73% 208.19% 134.03% 20.38% 193.28% 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 0.51 0.46 0.48 0.43 0.46 0.48 0.53 -2.52%
  QoQ % 10.87% -4.17% 11.63% -6.52% -4.17% -9.43% -
  Horiz. % 96.23% 86.79% 90.57% 81.13% 86.79% 90.57% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

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. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers