Highlights

[CAB] QoQ Quarter Result on 2015-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     177.22%    YoY -     -23.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 253,704 262,787 232,420 208,488 187,997 179,207 170,366 30.31%
  QoQ % -3.46% 13.07% 11.48% 10.90% 4.90% 5.19% -
  Horiz. % 148.92% 154.25% 136.42% 122.38% 110.35% 105.19% 100.00%
PBT -3,841 16,330 12,166 4,263 -3,473 11,123 533 -
  QoQ % -123.52% 34.23% 185.39% 222.75% -131.22% 1,986.87% -
  Horiz. % -720.64% 3,063.79% 2,282.55% 799.81% -651.59% 2,086.87% 100.00%
Tax -233 -3,725 -2,797 -1,247 -574 -3,897 -670 -50.45%
  QoQ % 93.74% -33.18% -124.30% -117.25% 85.27% -481.64% -
  Horiz. % 34.78% 555.97% 417.46% 186.12% 85.67% 581.64% 100.00%
NP -4,074 12,605 9,369 3,016 -4,047 7,226 -137 853.93%
  QoQ % -132.32% 34.54% 210.64% 174.52% -156.01% 5,374.45% -
  Horiz. % 2,973.72% -9,200.73% -6,838.69% -2,201.46% 2,954.01% -5,274.45% 100.00%
NP to SH -4,190 8,796 7,983 2,502 -3,240 6,710 -1 25,498.32%
  QoQ % -147.64% 10.18% 219.06% 177.22% -148.29% 671,100.00% -
  Horiz. % 419,000.00% -879,600.00% -798,300.00% -250,200.00% 324,000.00% -671,000.00% 100.00%
Tax Rate - % 22.81 % 22.99 % 29.25 % - % 35.04 % 125.70 % -
  QoQ % 0.00% -0.78% -21.40% 0.00% 0.00% -72.12% -
  Horiz. % 0.00% 18.15% 18.29% 23.27% 0.00% 27.88% 100.00%
Total Cost 257,778 250,182 223,051 205,472 192,044 171,981 170,503 31.63%
  QoQ % 3.04% 12.16% 8.56% 6.99% 11.67% 0.87% -
  Horiz. % 151.19% 146.73% 130.82% 120.51% 112.63% 100.87% 100.00%
Net Worth 178,713 183,437 163,644 151,436 148,829 152,619 145,809 14.49%
  QoQ % -2.58% 12.10% 8.06% 1.75% -2.48% 4.67% -
  Horiz. % 122.57% 125.81% 112.23% 103.86% 102.07% 104.67% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 178,713 183,437 163,644 151,436 148,829 152,619 145,809 14.49%
  QoQ % -2.58% 12.10% 8.06% 1.75% -2.48% 4.67% -
  Horiz. % 122.57% 125.81% 112.23% 103.86% 102.07% 104.67% 100.00%
NOSH 150,179 150,358 142,299 131,684 131,707 131,568 131,360 9.31%
  QoQ % -0.12% 5.66% 8.06% -0.02% 0.11% 0.16% -
  Horiz. % 114.33% 114.46% 108.33% 100.25% 100.26% 100.16% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.61 % 4.80 % 4.03 % 1.45 % -2.15 % 4.03 % -0.08 % 635.84%
  QoQ % -133.54% 19.11% 177.93% 167.44% -153.35% 5,137.50% -
  Horiz. % 2,012.50% -6,000.00% -5,037.50% -1,812.50% 2,687.50% -5,037.50% 100.00%
ROE -2.34 % 4.80 % 4.88 % 1.65 % -2.18 % 4.40 % 0.00 % -
  QoQ % -148.75% -1.64% 195.76% 175.69% -149.55% 0.00% -
  Horiz. % -53.18% 109.09% 110.91% 37.50% -49.55% 100.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 168.93 174.77 163.33 158.32 142.74 136.21 129.69 19.21%
  QoQ % -3.34% 7.00% 3.16% 10.91% 4.79% 5.03% -
  Horiz. % 130.26% 134.76% 125.94% 122.08% 110.06% 105.03% 100.00%
EPS -2.79 5.85 5.61 1.90 -2.46 5.10 0.00 -
  QoQ % -147.69% 4.28% 195.26% 177.24% -148.24% 0.00% -
  Horiz. % -54.71% 114.71% 110.00% 37.25% -48.24% 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 1.1900 1.2200 1.1500 1.1500 1.1300 1.1600 1.1100 4.74%
  QoQ % -2.46% 6.09% 0.00% 1.77% -2.59% 4.50% -
  Horiz. % 107.21% 109.91% 103.60% 103.60% 101.80% 104.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.24 40.64 35.95 32.25 29.08 27.72 26.35 30.31%
  QoQ % -3.44% 13.05% 11.47% 10.90% 4.91% 5.20% -
  Horiz. % 148.92% 154.23% 136.43% 122.39% 110.36% 105.20% 100.00%
EPS -0.65 1.36 1.23 0.39 -0.50 1.04 0.00 -
  QoQ % -147.79% 10.57% 215.38% 178.00% -148.08% 0.00% -
  Horiz. % -62.50% 130.77% 118.27% 37.50% -48.08% 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 0.2764 0.2837 0.2531 0.2342 0.2302 0.2361 0.2255 14.49%
  QoQ % -2.57% 12.09% 8.07% 1.74% -2.50% 4.70% -
  Horiz. % 122.57% 125.81% 112.24% 103.86% 102.08% 104.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.5700 1.0000 1.0600 1.0500 1.0200 1.1000 0.5600 -
P/RPS 0.93 0.57 0.65 0.66 0.71 0.81 0.43 67.01%
  QoQ % 63.16% -12.31% -1.52% -7.04% -12.35% 88.37% -
  Horiz. % 216.28% 132.56% 151.16% 153.49% 165.12% 188.37% 100.00%
P/EPS -56.27 17.09 18.89 55.26 -41.46 21.57 -73,561.60 -99.15%
  QoQ % -429.26% -9.53% -65.82% 233.29% -292.21% 100.03% -
  Horiz. % 0.08% -0.02% -0.03% -0.08% 0.06% -0.03% 100.00%
EY -1.78 5.85 5.29 1.81 -2.41 4.64 0.00 -
  QoQ % -130.43% 10.59% 192.27% 175.10% -151.94% 0.00% -
  Horiz. % -38.36% 126.08% 114.01% 39.01% -51.94% 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 1.32 0.82 0.92 0.91 0.90 0.95 0.50 90.68%
  QoQ % 60.98% -10.87% 1.10% 1.11% -5.26% 90.00% -
  Horiz. % 264.00% 164.00% 184.00% 182.00% 180.00% 190.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.7500 1.4100 0.9400 1.0700 0.9200 1.1000 0.8650 -
P/RPS 1.04 0.81 0.58 0.68 0.64 0.81 0.67 33.95%
  QoQ % 28.40% 39.66% -14.71% 6.25% -20.99% 20.90% -
  Horiz. % 155.22% 120.90% 86.57% 101.49% 95.52% 120.90% 100.00%
P/EPS -62.72 24.10 16.76 56.32 -37.40 21.57 -113,626.40 -99.32%
  QoQ % -360.25% 43.79% -70.24% 250.59% -273.39% 100.02% -
  Horiz. % 0.06% -0.02% -0.01% -0.05% 0.03% -0.02% 100.00%
EY -1.59 4.15 5.97 1.78 -2.67 4.64 0.00 -
  QoQ % -138.31% -30.49% 235.39% 166.67% -157.54% 0.00% -
  Horiz. % -34.27% 89.44% 128.66% 38.36% -57.54% 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 1.47 1.16 0.82 0.93 0.81 0.95 0.78 52.40%
  QoQ % 26.72% 41.46% -11.83% 14.81% -14.74% 21.79% -
  Horiz. % 188.46% 148.72% 105.13% 119.23% 103.85% 121.79% 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 , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers