Highlights

[CAB] QoQ Quarter Result on 2017-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     35.06%    YoY -     60.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 428,964 411,204 382,271 349,070 349,546 307,876 272,075 35.35%
  QoQ % 4.32% 7.57% 9.51% -0.14% 13.53% 13.16% -
  Horiz. % 157.66% 151.14% 140.50% 128.30% 128.47% 113.16% 100.00%
PBT 19,699 29,327 23,749 17,132 12,905 29,570 10,551 51.45%
  QoQ % -32.83% 23.49% 38.62% 32.75% -56.36% 180.26% -
  Horiz. % 186.70% 277.95% 225.09% 162.37% 122.31% 280.26% 100.00%
Tax -4,692 -6,114 -7,264 -4,523 -3,491 -5,754 -3,186 29.35%
  QoQ % 23.26% 15.83% -60.60% -29.56% 39.33% -80.60% -
  Horiz. % 147.27% 191.90% 228.00% 141.96% 109.57% 180.60% 100.00%
NP 15,007 23,213 16,485 12,609 9,414 23,816 7,365 60.52%
  QoQ % -35.35% 40.81% 30.74% 33.94% -60.47% 223.37% -
  Horiz. % 203.76% 315.18% 223.83% 171.20% 127.82% 323.37% 100.00%
NP to SH 12,484 27,177 13,741 9,920 7,345 18,772 5,229 78.35%
  QoQ % -54.06% 97.78% 38.52% 35.06% -60.87% 259.00% -
  Horiz. % 238.75% 519.74% 262.78% 189.71% 140.47% 359.00% 100.00%
Tax Rate 23.82 % 20.85 % 30.59 % 26.40 % 27.05 % 19.46 % 30.20 % -14.60%
  QoQ % 14.24% -31.84% 15.87% -2.40% 39.00% -35.56% -
  Horiz. % 78.87% 69.04% 101.29% 87.42% 89.57% 64.44% 100.00%
Total Cost 413,957 387,991 365,786 336,461 340,132 284,060 264,710 34.62%
  QoQ % 6.69% 6.07% 8.72% -1.08% 19.74% 7.31% -
  Horiz. % 156.38% 146.57% 138.18% 127.11% 128.49% 107.31% 100.00%
Net Worth 401,263 384,753 274,079 265,010 254,250 77,856 223,855 47.41%
  QoQ % 4.29% 40.38% 3.42% 4.23% 226.56% -65.22% -
  Horiz. % 179.25% 171.88% 122.44% 118.38% 113.58% 34.78% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 401,263 384,753 274,079 265,010 254,250 77,856 223,855 47.41%
  QoQ % 4.29% 40.38% 3.42% 4.23% 226.56% -65.22% -
  Horiz. % 179.25% 171.88% 122.44% 118.38% 113.58% 34.78% 100.00%
NOSH 617,329 610,719 185,188 179,061 176,562 173,013 170,882 134.89%
  QoQ % 1.08% 229.78% 3.42% 1.42% 2.05% 1.25% -
  Horiz. % 361.26% 357.39% 108.37% 104.79% 103.32% 101.25% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.50 % 5.65 % 4.31 % 3.61 % 2.69 % 7.74 % 2.71 % 18.54%
  QoQ % -38.05% 31.09% 19.39% 34.20% -65.25% 185.61% -
  Horiz. % 129.15% 208.49% 159.04% 133.21% 99.26% 285.61% 100.00%
ROE 3.11 % 7.06 % 5.01 % 3.74 % 2.89 % 24.11 % 2.34 % 20.82%
  QoQ % -55.95% 40.92% 33.96% 29.41% -88.01% 930.34% -
  Horiz. % 132.91% 301.71% 214.10% 159.83% 123.50% 1,030.34% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.49 67.33 206.42 194.94 197.97 177.95 159.22 -42.38%
  QoQ % 3.21% -67.38% 5.89% -1.53% 11.25% 11.76% -
  Horiz. % 43.64% 42.29% 129.64% 122.43% 124.34% 111.76% 100.00%
EPS 2.02 4.45 7.42 5.54 4.16 3.47 3.06 -24.13%
  QoQ % -54.61% -40.03% 33.94% 33.17% 19.88% 13.40% -
  Horiz. % 66.01% 145.42% 242.48% 181.05% 135.95% 113.40% 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 0.6300 1.4800 1.4800 1.4400 0.4500 1.3100 -37.24%
  QoQ % 3.17% -57.43% 0.00% 2.78% 220.00% -65.65% -
  Horiz. % 49.62% 48.09% 112.98% 112.98% 109.92% 34.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 65.05 62.36 57.97 52.94 53.01 46.69 41.26 35.35%
  QoQ % 4.31% 7.57% 9.50% -0.13% 13.54% 13.16% -
  Horiz. % 157.66% 151.14% 140.50% 128.31% 128.48% 113.16% 100.00%
EPS 1.89 4.12 2.08 1.50 1.11 2.85 0.79 78.59%
  QoQ % -54.13% 98.08% 38.67% 35.14% -61.05% 260.76% -
  Horiz. % 239.24% 521.52% 263.29% 189.87% 140.51% 360.76% 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 0.6085 0.5835 0.4156 0.4019 0.3856 0.1181 0.3395 47.40%
  QoQ % 4.28% 40.40% 3.41% 4.23% 226.50% -65.21% -
  Horiz. % 179.23% 171.87% 122.42% 118.38% 113.58% 34.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.9500 0.9450 2.8400 2.2500 1.5400 1.5900 1.5700 -
P/RPS 1.37 1.40 1.38 1.15 0.78 0.89 0.99 24.11%
  QoQ % -2.14% 1.45% 20.00% 47.44% -12.36% -10.10% -
  Horiz. % 138.38% 141.41% 139.39% 116.16% 78.79% 89.90% 100.00%
P/EPS 46.98 21.24 38.27 40.61 37.02 14.65 51.31 -5.69%
  QoQ % 121.19% -44.50% -5.76% 9.70% 152.70% -71.45% -
  Horiz. % 91.56% 41.40% 74.59% 79.15% 72.15% 28.55% 100.00%
EY 2.13 4.71 2.61 2.46 2.70 6.82 1.95 6.05%
  QoQ % -54.78% 80.46% 6.10% -8.89% -60.41% 249.74% -
  Horiz. % 109.23% 241.54% 133.85% 126.15% 138.46% 349.74% 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 1.46 1.50 1.92 1.52 1.07 3.53 1.20 13.93%
  QoQ % -2.67% -21.87% 26.32% 42.06% -69.69% 194.17% -
  Horiz. % 121.67% 125.00% 160.00% 126.67% 89.17% 294.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 26/08/16 -
Price 0.9800 1.0800 1.0400 2.9500 1.7000 1.6100 1.7800 -
P/RPS 1.41 1.60 0.50 1.51 0.86 0.90 1.12 16.54%
  QoQ % -11.88% 220.00% -66.89% 75.58% -4.44% -19.64% -
  Horiz. % 125.89% 142.86% 44.64% 134.82% 76.79% 80.36% 100.00%
P/EPS 48.46 24.27 14.02 53.25 40.87 14.84 58.17 -11.43%
  QoQ % 99.67% 73.11% -73.67% 30.29% 175.40% -74.49% -
  Horiz. % 83.31% 41.72% 24.10% 91.54% 70.26% 25.51% 100.00%
EY 2.06 4.12 7.13 1.88 2.45 6.74 1.72 12.74%
  QoQ % -50.00% -42.22% 279.26% -23.27% -63.65% 291.86% -
  Horiz. % 119.77% 239.53% 414.53% 109.30% 142.44% 391.86% 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 1.51 1.71 0.70 1.99 1.18 3.58 1.36 7.20%
  QoQ % -11.70% 144.29% -64.82% 68.64% -67.04% 163.24% -
  Horiz. % 111.03% 125.74% 51.47% 146.32% 86.76% 263.24% 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. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. SAPNRG or SAPNRG-WA? i3gambler
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers