Highlights

[CAB] QoQ Quarter Result on 2018-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Mar-2018  [#2]
Profit Trend QoQ -     -7.92%    YoY -     15.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 454,432 465,830 430,677 424,897 428,964 411,204 382,271 12.18%
  QoQ % -2.45% 8.16% 1.36% -0.95% 4.32% 7.57% -
  Horiz. % 118.88% 121.86% 112.66% 111.15% 112.21% 107.57% 100.00%
PBT 10,728 -2,081 5,503 17,539 19,699 29,327 23,749 -41.04%
  QoQ % 615.52% -137.82% -68.62% -10.97% -32.83% 23.49% -
  Horiz. % 45.17% -8.76% 23.17% 73.85% 82.95% 123.49% 100.00%
Tax -3,098 -457 -889 -4,174 -4,692 -6,114 -7,264 -43.25%
  QoQ % -577.90% 48.59% 78.70% 11.04% 23.26% 15.83% -
  Horiz. % 42.65% 6.29% 12.24% 57.46% 64.59% 84.17% 100.00%
NP 7,630 -2,538 4,614 13,365 15,007 23,213 16,485 -40.08%
  QoQ % 400.63% -155.01% -65.48% -10.94% -35.35% 40.81% -
  Horiz. % 46.28% -15.40% 27.99% 81.07% 91.03% 140.81% 100.00%
NP to SH 7,858 508 4,898 11,495 12,484 27,177 13,741 -31.03%
  QoQ % 1,446.85% -89.63% -57.39% -7.92% -54.06% 97.78% -
  Horiz. % 57.19% 3.70% 35.65% 83.65% 90.85% 197.78% 100.00%
Tax Rate 28.88 % - % 16.15 % 23.80 % 23.82 % 20.85 % 30.59 % -3.75%
  QoQ % 0.00% 0.00% -32.14% -0.08% 14.24% -31.84% -
  Horiz. % 94.41% 0.00% 52.80% 77.80% 77.87% 68.16% 100.00%
Total Cost 446,802 468,368 426,063 411,532 413,957 387,991 365,786 14.23%
  QoQ % -4.60% 9.93% 3.53% -0.59% 6.69% 6.07% -
  Horiz. % 122.15% 128.04% 116.48% 112.51% 113.17% 106.07% 100.00%
Net Worth 458,325 412,749 414,391 408,515 401,263 384,753 274,079 40.75%
  QoQ % 11.04% -0.40% 1.44% 1.81% 4.29% 40.38% -
  Horiz. % 167.22% 150.60% 151.19% 149.05% 146.40% 140.38% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 458,325 412,749 414,391 408,515 401,263 384,753 274,079 40.75%
  QoQ % 11.04% -0.40% 1.44% 1.81% 4.29% 40.38% -
  Horiz. % 167.22% 150.60% 151.19% 149.05% 146.40% 140.38% 100.00%
NOSH 645,529 635,000 637,526 618,963 617,329 610,719 185,188 129.38%
  QoQ % 1.66% -0.40% 3.00% 0.26% 1.08% 229.78% -
  Horiz. % 348.58% 342.89% 344.26% 334.23% 333.35% 329.78% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.68 % -0.54 % 1.07 % 3.15 % 3.50 % 5.65 % 4.31 % -46.55%
  QoQ % 411.11% -150.47% -66.03% -10.00% -38.05% 31.09% -
  Horiz. % 38.98% -12.53% 24.83% 73.09% 81.21% 131.09% 100.00%
ROE 1.71 % 0.12 % 1.18 % 2.81 % 3.11 % 7.06 % 5.01 % -51.06%
  QoQ % 1,325.00% -89.83% -58.01% -9.65% -55.95% 40.92% -
  Horiz. % 34.13% 2.40% 23.55% 56.09% 62.08% 140.92% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.40 73.36 67.55 68.65 69.49 67.33 206.42 -51.09%
  QoQ % -4.03% 8.60% -1.60% -1.21% 3.21% -67.38% -
  Horiz. % 34.11% 35.54% 32.72% 33.26% 33.66% 32.62% 100.00%
EPS 1.22 0.08 0.77 1.86 2.02 4.45 7.42 -69.89%
  QoQ % 1,425.00% -89.61% -58.60% -7.92% -54.61% -40.03% -
  Horiz. % 16.44% 1.08% 10.38% 25.07% 27.22% 59.97% 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 0.7100 0.6500 0.6500 0.6600 0.6500 0.6300 1.4800 -38.64%
  QoQ % 9.23% 0.00% -1.52% 1.54% 3.17% -57.43% -
  Horiz. % 47.97% 43.92% 43.92% 44.59% 43.92% 42.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.99 70.72 65.38 64.51 65.12 62.43 58.03 12.19%
  QoQ % -2.45% 8.17% 1.35% -0.94% 4.31% 7.58% -
  Horiz. % 118.89% 121.87% 112.67% 111.17% 112.22% 107.58% 100.00%
EPS 1.19 0.08 0.74 1.75 1.90 4.13 2.09 -31.23%
  QoQ % 1,387.50% -89.19% -57.71% -7.89% -54.00% 97.61% -
  Horiz. % 56.94% 3.83% 35.41% 83.73% 90.91% 197.61% 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 0.6958 0.6266 0.6291 0.6202 0.6092 0.5841 0.4161 40.75%
  QoQ % 11.04% -0.40% 1.44% 1.81% 4.30% 40.37% -
  Horiz. % 167.22% 150.59% 151.19% 149.05% 146.41% 140.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5200 0.8600 0.8800 0.8950 0.9500 0.9450 2.8400 -
P/RPS 0.74 1.17 1.30 1.30 1.37 1.40 1.38 -33.92%
  QoQ % -36.75% -10.00% 0.00% -5.11% -2.14% 1.45% -
  Horiz. % 53.62% 84.78% 94.20% 94.20% 99.28% 101.45% 100.00%
P/EPS 42.72 1,075.00 114.54 48.19 46.98 21.24 38.27 7.59%
  QoQ % -96.03% 838.54% 137.68% 2.58% 121.19% -44.50% -
  Horiz. % 111.63% 2,808.99% 299.29% 125.92% 122.76% 55.50% 100.00%
EY 2.34 0.09 0.87 2.08 2.13 4.71 2.61 -7.00%
  QoQ % 2,500.00% -89.66% -58.17% -2.35% -54.78% 80.46% -
  Horiz. % 89.66% 3.45% 33.33% 79.69% 81.61% 180.46% 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 0.73 1.32 1.35 1.36 1.46 1.50 1.92 -47.42%
  QoQ % -44.70% -2.22% -0.74% -6.85% -2.67% -21.87% -
  Horiz. % 38.02% 68.75% 70.31% 70.83% 76.04% 78.12% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 -
Price 0.6100 0.6550 0.8900 0.9200 0.9800 1.0800 1.0400 -
P/RPS 0.87 0.89 1.32 1.34 1.41 1.60 0.50 44.52%
  QoQ % -2.25% -32.58% -1.49% -4.96% -11.88% 220.00% -
  Horiz. % 174.00% 178.00% 264.00% 268.00% 282.00% 320.00% 100.00%
P/EPS 50.11 818.75 115.84 49.54 48.46 24.27 14.02 133.23%
  QoQ % -93.88% 606.79% 133.83% 2.23% 99.67% 73.11% -
  Horiz. % 357.42% 5,839.87% 826.25% 353.35% 345.65% 173.11% 100.00%
EY 2.00 0.12 0.86 2.02 2.06 4.12 7.13 -57.05%
  QoQ % 1,566.67% -86.05% -57.43% -1.94% -50.00% -42.22% -
  Horiz. % 28.05% 1.68% 12.06% 28.33% 28.89% 57.78% 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 0.86 1.01 1.37 1.39 1.51 1.71 0.70 14.67%
  QoQ % -14.85% -26.28% -1.44% -7.95% -11.70% 144.29% -
  Horiz. % 122.86% 144.29% 195.71% 198.57% 215.71% 244.29% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Work with us and Malaysia will win, AirAsia tells MAHB and Mavcom Good Articles to Share
8. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
Partners & Brokers