Highlights

[CAB] QoQ TTM Result on 2015-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     133.71%    YoY -     -6.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,016,562 957,399 891,692 808,112 746,058 701,473 672,412 31.69%
  QoQ % 6.18% 7.37% 10.34% 8.32% 6.36% 4.32% -
  Horiz. % 151.18% 142.38% 132.61% 120.18% 110.95% 104.32% 100.00%
PBT 35,086 28,918 29,286 24,079 12,446 13,714 19,056 50.17%
  QoQ % 21.33% -1.26% 21.62% 93.47% -9.25% -28.03% -
  Horiz. % 184.12% 151.75% 153.68% 126.36% 65.31% 71.97% 100.00%
Tax -8,336 -8,002 -8,343 -8,515 -6,388 -7,297 -7,436 7.91%
  QoQ % -4.17% 4.09% 2.02% -33.30% 12.46% 1.87% -
  Horiz. % 112.10% 107.61% 112.20% 114.51% 85.91% 98.13% 100.00%
NP 26,750 20,916 20,943 15,564 6,058 6,417 11,620 74.26%
  QoQ % 27.89% -0.13% 34.56% 156.92% -5.59% -44.78% -
  Horiz. % 230.21% 180.00% 180.23% 133.94% 52.13% 55.22% 100.00%
NP to SH 18,776 15,091 16,041 13,955 5,971 6,753 11,167 41.35%
  QoQ % 24.42% -5.92% 14.95% 133.71% -11.58% -39.53% -
  Horiz. % 168.14% 135.14% 143.65% 124.97% 53.47% 60.47% 100.00%
Tax Rate 23.76 % 27.67 % 28.49 % 35.36 % 51.33 % 53.21 % 39.02 % -28.14%
  QoQ % -14.13% -2.88% -19.43% -31.11% -3.53% 36.37% -
  Horiz. % 60.89% 70.91% 73.01% 90.62% 131.55% 136.37% 100.00%
Total Cost 989,812 936,483 870,749 792,548 740,000 695,056 660,792 30.88%
  QoQ % 5.69% 7.55% 9.87% 7.10% 6.47% 5.19% -
  Horiz. % 149.79% 141.72% 131.77% 119.94% 111.99% 105.19% 100.00%
Net Worth 182,867 178,713 183,437 163,644 151,436 148,829 152,619 12.80%
  QoQ % 2.32% -2.58% 12.10% 8.06% 1.75% -2.48% -
  Horiz. % 119.82% 117.10% 120.19% 107.22% 99.23% 97.52% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 182,867 178,713 183,437 163,644 151,436 148,829 152,619 12.80%
  QoQ % 2.32% -2.58% 12.10% 8.06% 1.75% -2.48% -
  Horiz. % 119.82% 117.10% 120.19% 107.22% 99.23% 97.52% 100.00%
NOSH 152,389 150,179 150,358 142,299 131,684 131,707 131,568 10.28%
  QoQ % 1.47% -0.12% 5.66% 8.06% -0.02% 0.11% -
  Horiz. % 115.82% 114.15% 114.28% 108.16% 100.09% 100.11% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.63 % 2.18 % 2.35 % 1.93 % 0.81 % 0.91 % 1.73 % 32.18%
  QoQ % 20.64% -7.23% 21.76% 138.27% -10.99% -47.40% -
  Horiz. % 152.02% 126.01% 135.84% 111.56% 46.82% 52.60% 100.00%
ROE 10.27 % 8.44 % 8.74 % 8.53 % 3.94 % 4.54 % 7.32 % 25.30%
  QoQ % 21.68% -3.43% 2.46% 116.50% -13.22% -37.98% -
  Horiz. % 140.30% 115.30% 119.40% 116.53% 53.83% 62.02% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 667.08 637.50 593.04 567.90 566.55 532.60 511.07 19.42%
  QoQ % 4.64% 7.50% 4.43% 0.24% 6.37% 4.21% -
  Horiz. % 130.53% 124.74% 116.04% 111.12% 110.86% 104.21% 100.00%
EPS 12.32 10.05 10.67 9.81 4.53 5.13 8.49 28.15%
  QoQ % 22.59% -5.81% 8.77% 116.56% -11.70% -39.58% -
  Horiz. % 145.11% 118.37% 125.68% 115.55% 53.36% 60.42% 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 1.2000 1.1900 1.2200 1.1500 1.1500 1.1300 1.1600 2.28%
  QoQ % 0.84% -2.46% 6.09% 0.00% 1.77% -2.59% -
  Horiz. % 103.45% 102.59% 105.17% 99.14% 99.14% 97.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 153.92 144.96 135.01 122.36 112.96 106.21 101.81 31.69%
  QoQ % 6.18% 7.37% 10.34% 8.32% 6.36% 4.32% -
  Horiz. % 151.18% 142.38% 132.61% 120.18% 110.95% 104.32% 100.00%
EPS 2.84 2.28 2.43 2.11 0.90 1.02 1.69 41.30%
  QoQ % 24.56% -6.17% 15.17% 134.44% -11.76% -39.64% -
  Horiz. % 168.05% 134.91% 143.79% 124.85% 53.25% 60.36% 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 0.2769 0.2706 0.2777 0.2478 0.2293 0.2253 0.2311 12.80%
  QoQ % 2.33% -2.56% 12.07% 8.07% 1.78% -2.51% -
  Horiz. % 119.82% 117.09% 120.16% 107.23% 99.22% 97.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.6100 1.5700 1.0000 1.0600 1.0500 1.0200 1.1000 -
P/RPS 0.24 0.25 0.17 0.19 0.19 0.19 0.22 5.97%
  QoQ % -4.00% 47.06% -10.53% 0.00% 0.00% -13.64% -
  Horiz. % 109.09% 113.64% 77.27% 86.36% 86.36% 86.36% 100.00%
P/EPS 13.07 15.62 9.37 10.81 23.16 19.89 12.96 0.56%
  QoQ % -16.33% 66.70% -13.32% -53.32% 16.44% 53.47% -
  Horiz. % 100.85% 120.52% 72.30% 83.41% 178.70% 153.47% 100.00%
EY 7.65 6.40 10.67 9.25 4.32 5.03 7.72 -0.60%
  QoQ % 19.53% -40.02% 15.35% 114.12% -14.12% -34.84% -
  Horiz. % 99.09% 82.90% 138.21% 119.82% 55.96% 65.16% 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 1.34 1.32 0.82 0.92 0.91 0.90 0.95 25.75%
  QoQ % 1.52% 60.98% -10.87% 1.10% 1.11% -5.26% -
  Horiz. % 141.05% 138.95% 86.32% 96.84% 95.79% 94.74% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 -
Price 1.6000 1.7500 1.4100 0.9400 1.0700 0.9200 1.1000 -
P/RPS 0.24 0.27 0.24 0.17 0.19 0.17 0.22 5.97%
  QoQ % -11.11% 12.50% 41.18% -10.53% 11.76% -22.73% -
  Horiz. % 109.09% 122.73% 109.09% 77.27% 86.36% 77.27% 100.00%
P/EPS 12.99 17.42 13.22 9.59 23.60 17.94 12.96 0.15%
  QoQ % -25.43% 31.77% 37.85% -59.36% 31.55% 38.43% -
  Horiz. % 100.23% 134.41% 102.01% 74.00% 182.10% 138.43% 100.00%
EY 7.70 5.74 7.57 10.43 4.24 5.57 7.72 -0.17%
  QoQ % 34.15% -24.17% -27.42% 145.99% -23.88% -27.85% -
  Horiz. % 99.74% 74.35% 98.06% 135.10% 54.92% 72.15% 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 1.33 1.47 1.16 0.82 0.93 0.81 0.95 25.12%
  QoQ % -9.52% 26.72% 41.46% -11.83% 14.81% -14.74% -
  Horiz. % 140.00% 154.74% 122.11% 86.32% 97.89% 85.26% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers