Highlights

[CAB] QoQ TTM Result on 2010-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Jun-2010  [#3]
Profit Trend QoQ -     10.95%    YoY -     -20.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 488,452 496,771 508,148 503,272 493,667 480,911 494,417 -0.81%
  QoQ % -1.67% -2.24% 0.97% 1.95% 2.65% -2.73% -
  Horiz. % 98.79% 100.48% 102.78% 101.79% 99.85% 97.27% 100.00%
PBT 14,582 9,167 11,135 6,459 5,096 3,397 1,627 332.05%
  QoQ % 59.07% -17.67% 72.40% 26.75% 50.01% 108.79% -
  Horiz. % 896.25% 563.43% 684.39% 396.99% 313.21% 208.79% 100.00%
Tax -4,412 -3,094 -3,440 -2,119 -1,891 -1,949 -1,604 96.44%
  QoQ % -42.60% 10.06% -62.34% -12.06% 2.98% -21.51% -
  Horiz. % 275.06% 192.89% 214.46% 132.11% 117.89% 121.51% 100.00%
NP 10,170 6,073 7,695 4,340 3,205 1,448 23 5,725.60%
  QoQ % 67.46% -21.08% 77.30% 35.41% 121.34% 6,195.65% -
  Horiz. % 44,217.39% 26,404.35% 33,456.52% 18,869.56% 13,934.78% 6,295.65% 100.00%
NP to SH 8,832 5,510 7,208 4,205 3,790 2,818 1,906 178.20%
  QoQ % 60.29% -23.56% 71.41% 10.95% 34.49% 47.85% -
  Horiz. % 463.38% 289.09% 378.17% 220.62% 198.85% 147.85% 100.00%
Tax Rate 30.26 % 33.75 % 30.89 % 32.81 % 37.11 % 57.37 % 98.59 % -54.53%
  QoQ % -10.34% 9.26% -5.85% -11.59% -35.31% -41.81% -
  Horiz. % 30.69% 34.23% 31.33% 33.28% 37.64% 58.19% 100.00%
Total Cost 478,282 490,698 500,453 498,932 490,462 479,463 494,394 -2.19%
  QoQ % -2.53% -1.95% 0.30% 1.73% 2.29% -3.02% -
  Horiz. % 96.74% 99.25% 101.23% 100.92% 99.20% 96.98% 100.00%
Net Worth 88,295 85,172 88,273 84,424 81,802 82,856 80,686 6.20%
  QoQ % 3.67% -3.51% 4.56% 3.20% -1.27% 2.69% -
  Horiz. % 109.43% 105.56% 109.40% 104.63% 101.38% 102.69% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 88,295 85,172 88,273 84,424 81,802 82,856 80,686 6.20%
  QoQ % 3.67% -3.51% 4.56% 3.20% -1.27% 2.69% -
  Horiz. % 109.43% 105.56% 109.40% 104.63% 101.38% 102.69% 100.00%
NOSH 131,783 131,034 131,750 131,913 131,940 131,518 132,272 -0.25%
  QoQ % 0.57% -0.54% -0.12% -0.02% 0.32% -0.57% -
  Horiz. % 99.63% 99.06% 99.61% 99.73% 99.75% 99.43% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.08 % 1.22 % 1.51 % 0.86 % 0.65 % 0.30 % 0.00 % -
  QoQ % 70.49% -19.21% 75.58% 32.31% 116.67% 0.00% -
  Horiz. % 693.33% 406.67% 503.33% 286.67% 216.67% 100.00% -
ROE 10.00 % 6.47 % 8.17 % 4.98 % 4.63 % 3.40 % 2.36 % 162.08%
  QoQ % 54.56% -20.81% 64.06% 7.56% 36.18% 44.07% -
  Horiz. % 423.73% 274.15% 346.19% 211.02% 196.19% 144.07% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 370.65 379.11 385.69 381.52 374.16 365.66 373.79 -0.56%
  QoQ % -2.23% -1.71% 1.09% 1.97% 2.32% -2.18% -
  Horiz. % 99.16% 101.42% 103.18% 102.07% 100.10% 97.82% 100.00%
EPS 6.70 4.21 5.47 3.19 2.87 2.14 1.44 178.96%
  QoQ % 59.14% -23.03% 71.47% 11.15% 34.11% 48.61% -
  Horiz. % 465.28% 292.36% 379.86% 221.53% 199.31% 148.61% 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 0.6700 0.6500 0.6700 0.6400 0.6200 0.6300 0.6100 6.46%
  QoQ % 3.08% -2.99% 4.69% 3.23% -1.59% 3.28% -
  Horiz. % 109.84% 106.56% 109.84% 104.92% 101.64% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,360
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 73.86 75.11 76.83 76.10 74.64 72.72 74.76 -0.80%
  QoQ % -1.66% -2.24% 0.96% 1.96% 2.64% -2.73% -
  Horiz. % 98.80% 100.47% 102.77% 101.79% 99.84% 97.27% 100.00%
EPS 1.34 0.83 1.09 0.64 0.57 0.43 0.29 177.68%
  QoQ % 61.45% -23.85% 70.31% 12.28% 32.56% 48.28% -
  Horiz. % 462.07% 286.21% 375.86% 220.69% 196.55% 148.28% 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 0.1335 0.1288 0.1335 0.1277 0.1237 0.1253 0.1220 6.20%
  QoQ % 3.65% -3.52% 4.54% 3.23% -1.28% 2.70% -
  Horiz. % 109.43% 105.57% 109.43% 104.67% 101.39% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.3000 0.3100 0.3200 0.3200 0.3100 0.3400 0.3100 -
P/RPS 0.08 0.08 0.08 0.08 0.08 0.09 0.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.11% 12.50% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 112.50% 100.00%
P/EPS 4.48 7.37 5.85 10.04 10.79 15.87 21.51 -64.90%
  QoQ % -39.21% 25.98% -41.73% -6.95% -32.01% -26.22% -
  Horiz. % 20.83% 34.26% 27.20% 46.68% 50.16% 73.78% 100.00%
EY 22.34 13.56 17.10 9.96 9.27 6.30 4.65 184.99%
  QoQ % 64.75% -20.70% 71.69% 7.44% 47.14% 35.48% -
  Horiz. % 480.43% 291.61% 367.74% 214.19% 199.35% 135.48% 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 0.45 0.48 0.48 0.50 0.50 0.54 0.51 -8.01%
  QoQ % -6.25% 0.00% -4.00% 0.00% -7.41% 5.88% -
  Horiz. % 88.24% 94.12% 94.12% 98.04% 98.04% 105.88% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.2900 0.3000 0.3200 0.3400 0.3000 0.2900 0.3400 -
P/RPS 0.08 0.08 0.08 0.09 0.08 0.08 0.09 -7.56%
  QoQ % 0.00% 0.00% -11.11% 12.50% 0.00% -11.11% -
  Horiz. % 88.89% 88.89% 88.89% 100.00% 88.89% 88.89% 100.00%
P/EPS 4.33 7.13 5.85 10.67 10.44 13.53 23.60 -67.74%
  QoQ % -39.27% 21.88% -45.17% 2.20% -22.84% -42.67% -
  Horiz. % 18.35% 30.21% 24.79% 45.21% 44.24% 57.33% 100.00%
EY 23.11 14.02 17.10 9.38 9.58 7.39 4.24 210.03%
  QoQ % 64.84% -18.01% 82.30% -2.09% 29.63% 74.29% -
  Horiz. % 545.05% 330.66% 403.30% 221.23% 225.94% 174.29% 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 0.43 0.46 0.48 0.53 0.48 0.46 0.56 -16.16%
  QoQ % -6.52% -4.17% -9.43% 10.42% 4.35% -17.86% -
  Horiz. % 76.79% 82.14% 85.71% 94.64% 85.71% 82.14% 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.
 


 

323  265  542  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.79+0.045 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers