Highlights

[CAB] QoQ Quarter Result on 2013-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     115.83%    YoY -     102.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 158,936 170,525 150,586 149,879 138,010 137,421 129,683 14.48%
  QoQ % -6.80% 13.24% 0.47% 8.60% 0.43% 5.97% -
  Horiz. % 122.56% 131.49% 116.12% 115.57% 106.42% 105.97% 100.00%
PBT 1,869 13,746 3,556 -616 -1,064 7,075 -1,012 -
  QoQ % -86.40% 286.56% 677.27% 42.11% -115.04% 799.11% -
  Horiz. % -184.68% -1,358.30% -351.38% 60.87% 105.14% -699.11% 100.00%
Tax -713 -2,360 -864 1,003 131 1,275 -792 -6.75%
  QoQ % 69.79% -173.15% -186.14% 665.65% -89.73% 260.98% -
  Horiz. % 90.03% 297.98% 109.09% -126.64% -16.54% -160.98% 100.00%
NP 1,156 11,386 2,692 387 -933 8,350 -1,804 -
  QoQ % -89.85% 322.96% 595.61% 141.48% -111.17% 562.86% -
  Horiz. % -64.08% -631.15% -149.22% -21.45% 51.72% -462.86% 100.00%
NP to SH 1,174 10,534 2,173 145 -916 3,830 -1,975 -
  QoQ % -88.86% 384.77% 1,398.62% 115.83% -123.92% 293.92% -
  Horiz. % -59.44% -533.37% -110.03% -7.34% 46.38% -193.92% 100.00%
Tax Rate 38.15 % 17.17 % 24.30 % - % - % -18.02 % - % -
  QoQ % 122.19% -29.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -211.71% -95.28% -134.85% 0.00% 0.00% 100.00% -
Total Cost 157,780 159,139 147,894 149,492 138,943 129,071 131,487 12.88%
  QoQ % -0.85% 7.60% -1.07% 7.59% 7.65% -1.84% -
  Horiz. % 120.00% 121.03% 112.48% 113.69% 105.67% 98.16% 100.00%
Net Worth 142,462 140,716 130,380 129,181 128,240 128,842 90,849 34.86%
  QoQ % 1.24% 7.93% 0.93% 0.73% -0.47% 41.82% -
  Horiz. % 156.81% 154.89% 143.51% 142.19% 141.16% 141.82% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 142,462 140,716 130,380 129,181 128,240 128,842 90,849 34.86%
  QoQ % 1.24% 7.93% 0.93% 0.73% -0.47% 41.82% -
  Horiz. % 156.81% 154.89% 143.51% 142.19% 141.16% 141.82% 100.00%
NOSH 131,910 131,510 131,696 131,818 130,857 131,471 131,666 0.12%
  QoQ % 0.30% -0.14% -0.09% 0.73% -0.47% -0.15% -
  Horiz. % 100.18% 99.88% 100.02% 100.12% 99.39% 99.85% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.73 % 6.68 % 1.79 % 0.26 % -0.68 % 6.08 % -1.39 % -
  QoQ % -89.07% 273.18% 588.46% 138.24% -111.18% 537.41% -
  Horiz. % -52.52% -480.58% -128.78% -18.71% 48.92% -437.41% 100.00%
ROE 0.82 % 7.49 % 1.67 % 0.11 % -0.71 % 2.97 % -2.17 % -
  QoQ % -89.05% 348.50% 1,418.18% 115.49% -123.91% 236.87% -
  Horiz. % -37.79% -345.16% -76.96% -5.07% 32.72% -136.87% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 120.49 129.67 114.34 113.70 105.47 104.53 98.49 14.34%
  QoQ % -7.08% 13.41% 0.56% 7.80% 0.90% 6.13% -
  Horiz. % 122.34% 131.66% 116.09% 115.44% 107.09% 106.13% 100.00%
EPS 0.89 8.01 1.65 0.11 -0.70 2.91 -1.50 -
  QoQ % -88.89% 385.45% 1,400.00% 115.71% -124.05% 294.00% -
  Horiz. % -59.33% -534.00% -110.00% -7.33% 46.67% -194.00% 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 1.0800 1.0700 0.9900 0.9800 0.9800 0.9800 0.6900 34.70%
  QoQ % 0.93% 8.08% 1.02% 0.00% 0.00% 42.03% -
  Horiz. % 156.52% 155.07% 143.48% 142.03% 142.03% 142.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.58 26.37 23.29 23.18 21.35 21.25 20.06 14.47%
  QoQ % -6.79% 13.22% 0.47% 8.57% 0.47% 5.93% -
  Horiz. % 122.53% 131.46% 116.10% 115.55% 106.43% 105.93% 100.00%
EPS 0.18 1.63 0.34 0.02 -0.14 0.59 -0.31 -
  QoQ % -88.96% 379.41% 1,600.00% 114.29% -123.73% 290.32% -
  Horiz. % -58.06% -525.81% -109.68% -6.45% 45.16% -190.32% 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 0.2203 0.2176 0.2017 0.1998 0.1983 0.1993 0.1405 34.86%
  QoQ % 1.24% 7.88% 0.95% 0.76% -0.50% 41.85% -
  Horiz. % 156.80% 154.88% 143.56% 142.21% 141.14% 141.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.5300 0.5800 0.5550 0.4450 0.3700 0.3500 0.3500 -
P/RPS 0.44 0.45 0.49 0.39 0.35 0.33 0.36 14.27%
  QoQ % -2.22% -8.16% 25.64% 11.43% 6.06% -8.33% -
  Horiz. % 122.22% 125.00% 136.11% 108.33% 97.22% 91.67% 100.00%
P/EPS 59.55 7.24 33.64 404.55 -52.86 12.01 -23.33 -
  QoQ % 722.51% -78.48% -91.68% 865.32% -540.13% 151.48% -
  Horiz. % -255.25% -31.03% -144.19% -1,734.03% 226.58% -51.48% 100.00%
EY 1.68 13.81 2.97 0.25 -1.89 8.32 -4.29 -
  QoQ % -87.83% 364.98% 1,088.00% 113.23% -122.72% 293.94% -
  Horiz. % -39.16% -321.91% -69.23% -5.83% 44.06% -193.94% 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 0.49 0.54 0.56 0.45 0.38 0.36 0.51 -2.62%
  QoQ % -9.26% -3.57% 24.44% 18.42% 5.56% -29.41% -
  Horiz. % 96.08% 105.88% 109.80% 88.24% 74.51% 70.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 29/08/12 -
Price 0.5000 0.5750 0.5700 0.5650 0.4450 0.3700 0.3500 -
P/RPS 0.41 0.44 0.50 0.50 0.42 0.35 0.36 9.03%
  QoQ % -6.82% -12.00% 0.00% 19.05% 20.00% -2.78% -
  Horiz. % 113.89% 122.22% 138.89% 138.89% 116.67% 97.22% 100.00%
P/EPS 56.18 7.18 34.55 513.64 -63.57 12.70 -23.33 -
  QoQ % 682.45% -79.22% -93.27% 907.99% -600.55% 154.44% -
  Horiz. % -240.81% -30.78% -148.09% -2,201.63% 272.48% -54.44% 100.00%
EY 1.78 13.93 2.89 0.19 -1.57 7.87 -4.29 -
  QoQ % -87.22% 382.01% 1,421.05% 112.10% -119.95% 283.45% -
  Horiz. % -41.49% -324.71% -67.37% -4.43% 36.60% -183.45% 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 0.54 0.58 0.58 0.45 0.38 0.51 -6.63%
  QoQ % -14.81% -6.90% 0.00% 28.89% 18.42% -25.49% -
  Horiz. % 90.20% 105.88% 113.73% 113.73% 88.24% 74.51% 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. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. 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
Partners & Brokers