Highlights

[CAB] QoQ TTM Result on 2009-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Jun-2009  [#3]
Profit Trend QoQ -     773.95%    YoY -     3,896.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 493,667 480,911 494,417 549,125 564,146 576,562 556,047 -7.63%
  QoQ % 2.65% -2.73% -9.96% -2.66% -2.15% 3.69% -
  Horiz. % 88.78% 86.49% 88.92% 98.76% 101.46% 103.69% 100.00%
PBT 5,096 3,397 1,627 6,073 -295 1,132 3,355 32.17%
  QoQ % 50.01% 108.79% -73.21% 2,158.64% -126.06% -66.26% -
  Horiz. % 151.89% 101.25% 48.49% 181.01% -8.79% 33.74% 100.00%
Tax -1,891 -1,949 -1,604 -2,171 -1,902 -2,387 -2,606 -19.27%
  QoQ % 2.98% -21.51% 26.12% -14.14% 20.32% 8.40% -
  Horiz. % 72.56% 74.79% 61.55% 83.31% 72.99% 91.60% 100.00%
NP 3,205 1,448 23 3,902 -2,197 -1,255 749 163.80%
  QoQ % 121.34% 6,195.65% -99.41% 277.61% -75.06% -267.56% -
  Horiz. % 427.90% 193.32% 3.07% 520.96% -293.32% -167.56% 100.00%
NP to SH 3,790 2,818 1,906 5,277 -783 -492 830 175.49%
  QoQ % 34.49% 47.85% -63.88% 773.95% -59.15% -159.28% -
  Horiz. % 456.63% 339.52% 229.64% 635.78% -94.34% -59.28% 100.00%
Tax Rate 37.11 % 57.37 % 98.59 % 35.75 % - % 210.87 % 77.68 % -38.92%
  QoQ % -35.31% -41.81% 175.78% 0.00% 0.00% 171.46% -
  Horiz. % 47.77% 73.85% 126.92% 46.02% 0.00% 271.46% 100.00%
Total Cost 490,462 479,463 494,394 545,223 566,343 577,817 555,298 -7.95%
  QoQ % 2.29% -3.02% -9.32% -3.73% -1.99% 4.06% -
  Horiz. % 88.32% 86.34% 89.03% 98.19% 101.99% 104.06% 100.00%
Net Worth 81,802 82,856 80,686 78,870 77,662 78,606 77,719 3.48%
  QoQ % -1.27% 2.69% 2.30% 1.56% -1.20% 1.14% -
  Horiz. % 105.25% 106.61% 103.82% 101.48% 99.93% 101.14% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 81,802 82,856 80,686 78,870 77,662 78,606 77,719 3.48%
  QoQ % -1.27% 2.69% 2.30% 1.56% -1.20% 1.14% -
  Horiz. % 105.25% 106.61% 103.82% 101.48% 99.93% 101.14% 100.00%
NOSH 131,940 131,518 132,272 131,450 131,631 131,011 131,728 0.11%
  QoQ % 0.32% -0.57% 0.63% -0.14% 0.47% -0.54% -
  Horiz. % 100.16% 99.84% 100.41% 99.79% 99.93% 99.46% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.65 % 0.30 % 0.00 % 0.71 % -0.39 % -0.22 % 0.13 % 192.69%
  QoQ % 116.67% 0.00% 0.00% 282.05% -77.27% -269.23% -
  Horiz. % 500.00% 230.77% 0.00% 546.15% -300.00% -169.23% 100.00%
ROE 4.63 % 3.40 % 2.36 % 6.69 % -1.01 % -0.63 % 1.07 % 165.78%
  QoQ % 36.18% 44.07% -64.72% 762.38% -60.32% -158.88% -
  Horiz. % 432.71% 317.76% 220.56% 625.23% -94.39% -58.88% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 374.16 365.66 373.79 417.74 428.58 440.09 422.12 -7.73%
  QoQ % 2.32% -2.18% -10.52% -2.53% -2.62% 4.26% -
  Horiz. % 88.64% 86.62% 88.55% 98.96% 101.53% 104.26% 100.00%
EPS 2.87 2.14 1.44 4.01 -0.59 -0.38 0.63 175.06%
  QoQ % 34.11% 48.61% -64.09% 779.66% -55.26% -160.32% -
  Horiz. % 455.56% 339.68% 228.57% 636.51% -93.65% -60.32% 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 0.6200 0.6300 0.6100 0.6000 0.5900 0.6000 0.5900 3.36%
  QoQ % -1.59% 3.28% 1.67% 1.69% -1.67% 1.69% -
  Horiz. % 105.08% 106.78% 103.39% 101.69% 100.00% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 74.65 72.72 74.76 83.03 85.31 87.18 84.08 -7.63%
  QoQ % 2.65% -2.73% -9.96% -2.67% -2.14% 3.69% -
  Horiz. % 88.78% 86.49% 88.92% 98.75% 101.46% 103.69% 100.00%
EPS 0.57 0.43 0.29 0.80 -0.12 -0.07 0.13 168.13%
  QoQ % 32.56% 48.28% -63.75% 766.67% -71.43% -153.85% -
  Horiz. % 438.46% 330.77% 223.08% 615.38% -92.31% -53.85% 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 0.1237 0.1253 0.1220 0.1193 0.1174 0.1189 0.1175 3.49%
  QoQ % -1.28% 2.70% 2.26% 1.62% -1.26% 1.19% -
  Horiz. % 105.28% 106.64% 103.83% 101.53% 99.91% 101.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.3100 0.3400 0.3100 0.3300 0.3000 0.3100 0.4300 -
P/RPS 0.08 0.09 0.08 0.08 0.07 0.07 0.10 -13.83%
  QoQ % -11.11% 12.50% 0.00% 14.29% 0.00% -30.00% -
  Horiz. % 80.00% 90.00% 80.00% 80.00% 70.00% 70.00% 100.00%
P/EPS 10.79 15.87 21.51 8.22 -50.43 -82.55 68.24 -70.79%
  QoQ % -32.01% -26.22% 161.68% 116.30% 38.91% -220.97% -
  Horiz. % 15.81% 23.26% 31.52% 12.05% -73.90% -120.97% 100.00%
EY 9.27 6.30 4.65 12.16 -1.98 -1.21 1.47 241.71%
  QoQ % 47.14% 35.48% -61.76% 714.14% -63.64% -182.31% -
  Horiz. % 630.61% 428.57% 316.33% 827.21% -134.69% -82.31% 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 0.50 0.54 0.51 0.55 0.51 0.52 0.73 -22.32%
  QoQ % -7.41% 5.88% -7.27% 7.84% -1.92% -28.77% -
  Horiz. % 68.49% 73.97% 69.86% 75.34% 69.86% 71.23% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 -
Price 0.3000 0.2900 0.3400 0.3100 0.3300 0.3100 0.3800 -
P/RPS 0.08 0.08 0.09 0.07 0.08 0.07 0.09 -7.56%
  QoQ % 0.00% -11.11% 28.57% -12.50% 14.29% -22.22% -
  Horiz. % 88.89% 88.89% 100.00% 77.78% 88.89% 77.78% 100.00%
P/EPS 10.44 13.53 23.60 7.72 -55.48 -82.55 60.31 -68.97%
  QoQ % -22.84% -42.67% 205.70% 113.91% 32.79% -236.88% -
  Horiz. % 17.31% 22.43% 39.13% 12.80% -91.99% -136.88% 100.00%
EY 9.58 7.39 4.24 12.95 -1.80 -1.21 1.66 222.08%
  QoQ % 29.63% 74.29% -67.26% 819.44% -48.76% -172.89% -
  Horiz. % 577.11% 445.18% 255.42% 780.12% -108.43% -72.89% 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 0.48 0.46 0.56 0.52 0.56 0.52 0.64 -17.47%
  QoQ % 4.35% -17.86% 7.69% -7.14% 7.69% -18.75% -
  Horiz. % 75.00% 71.88% 87.50% 81.25% 87.50% 81.25% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers