Highlights

[CAB] QoQ TTM Result on 2009-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Sep-2009  [#4]
Profit Trend QoQ -     -63.88%    YoY -     129.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 503,272 493,667 480,911 494,417 549,125 564,146 576,562 -8.69%
  QoQ % 1.95% 2.65% -2.73% -9.96% -2.66% -2.15% -
  Horiz. % 87.29% 85.62% 83.41% 85.75% 95.24% 97.85% 100.00%
PBT 6,459 5,096 3,397 1,627 6,073 -295 1,132 220.33%
  QoQ % 26.75% 50.01% 108.79% -73.21% 2,158.64% -126.06% -
  Horiz. % 570.58% 450.18% 300.09% 143.73% 536.48% -26.06% 100.00%
Tax -2,119 -1,891 -1,949 -1,604 -2,171 -1,902 -2,387 -7.65%
  QoQ % -12.06% 2.98% -21.51% 26.12% -14.14% 20.32% -
  Horiz. % 88.77% 79.22% 81.65% 67.20% 90.95% 79.68% 100.00%
NP 4,340 3,205 1,448 23 3,902 -2,197 -1,255 -
  QoQ % 35.41% 121.34% 6,195.65% -99.41% 277.61% -75.06% -
  Horiz. % -345.82% -255.38% -115.38% -1.83% -310.92% 175.06% 100.00%
NP to SH 4,205 3,790 2,818 1,906 5,277 -783 -492 -
  QoQ % 10.95% 34.49% 47.85% -63.88% 773.95% -59.15% -
  Horiz. % -854.67% -770.33% -572.76% -387.40% -1,072.56% 159.15% 100.00%
Tax Rate 32.81 % 37.11 % 57.37 % 98.59 % 35.75 % - % 210.87 % -71.17%
  QoQ % -11.59% -35.31% -41.81% 175.78% 0.00% 0.00% -
  Horiz. % 15.56% 17.60% 27.21% 46.75% 16.95% 0.00% 100.00%
Total Cost 498,932 490,462 479,463 494,394 545,223 566,343 577,817 -9.35%
  QoQ % 1.73% 2.29% -3.02% -9.32% -3.73% -1.99% -
  Horiz. % 86.35% 84.88% 82.98% 85.56% 94.36% 98.01% 100.00%
Net Worth 84,424 81,802 82,856 80,686 78,870 77,662 78,606 4.89%
  QoQ % 3.20% -1.27% 2.69% 2.30% 1.56% -1.20% -
  Horiz. % 107.40% 104.07% 105.41% 102.65% 100.34% 98.80% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 84,424 81,802 82,856 80,686 78,870 77,662 78,606 4.89%
  QoQ % 3.20% -1.27% 2.69% 2.30% 1.56% -1.20% -
  Horiz. % 107.40% 104.07% 105.41% 102.65% 100.34% 98.80% 100.00%
NOSH 131,913 131,940 131,518 132,272 131,450 131,631 131,011 0.46%
  QoQ % -0.02% 0.32% -0.57% 0.63% -0.14% 0.47% -
  Horiz. % 100.69% 100.71% 100.39% 100.96% 100.34% 100.47% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.86 % 0.65 % 0.30 % 0.00 % 0.71 % -0.39 % -0.22 % -
  QoQ % 32.31% 116.67% 0.00% 0.00% 282.05% -77.27% -
  Horiz. % -390.91% -295.45% -136.36% -0.00% -322.73% 177.27% 100.00%
ROE 4.98 % 4.63 % 3.40 % 2.36 % 6.69 % -1.01 % -0.63 % -
  QoQ % 7.56% 36.18% 44.07% -64.72% 762.38% -60.32% -
  Horiz. % -790.48% -734.92% -539.68% -374.60% -1,061.90% 160.32% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 381.52 374.16 365.66 373.79 417.74 428.58 440.09 -9.11%
  QoQ % 1.97% 2.32% -2.18% -10.52% -2.53% -2.62% -
  Horiz. % 86.69% 85.02% 83.09% 84.93% 94.92% 97.38% 100.00%
EPS 3.19 2.87 2.14 1.44 4.01 -0.59 -0.38 -
  QoQ % 11.15% 34.11% 48.61% -64.09% 779.66% -55.26% -
  Horiz. % -839.47% -755.26% -563.16% -378.95% -1,055.26% 155.26% 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 0.6400 0.6200 0.6300 0.6100 0.6000 0.5900 0.6000 4.41%
  QoQ % 3.23% -1.59% 3.28% 1.67% 1.69% -1.67% -
  Horiz. % 106.67% 103.33% 105.00% 101.67% 100.00% 98.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.88 71.49 69.65 71.60 79.52 81.70 83.50 -8.69%
  QoQ % 1.94% 2.64% -2.72% -9.96% -2.67% -2.16% -
  Horiz. % 87.28% 85.62% 83.41% 85.75% 95.23% 97.84% 100.00%
EPS 0.61 0.55 0.41 0.28 0.76 -0.11 -0.07 -
  QoQ % 10.91% 34.15% 46.43% -63.16% 790.91% -57.14% -
  Horiz. % -871.43% -785.71% -585.71% -400.00% -1,085.71% 157.14% 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 0.1223 0.1185 0.1200 0.1169 0.1142 0.1125 0.1138 4.93%
  QoQ % 3.21% -1.25% 2.65% 2.36% 1.51% -1.14% -
  Horiz. % 107.47% 104.13% 105.45% 102.72% 100.35% 98.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3200 0.3100 0.3400 0.3100 0.3300 0.3000 0.3100 -
P/RPS 0.08 0.08 0.09 0.08 0.08 0.07 0.07 9.34%
  QoQ % 0.00% -11.11% 12.50% 0.00% 14.29% 0.00% -
  Horiz. % 114.29% 114.29% 128.57% 114.29% 114.29% 100.00% 100.00%
P/EPS 10.04 10.79 15.87 21.51 8.22 -50.43 -82.55 -
  QoQ % -6.95% -32.01% -26.22% 161.68% 116.30% 38.91% -
  Horiz. % -12.16% -13.07% -19.22% -26.06% -9.96% 61.09% 100.00%
EY 9.96 9.27 6.30 4.65 12.16 -1.98 -1.21 -
  QoQ % 7.44% 47.14% 35.48% -61.76% 714.14% -63.64% -
  Horiz. % -823.14% -766.12% -520.66% -384.30% -1,004.96% 163.64% 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 0.50 0.54 0.51 0.55 0.51 0.52 -2.59%
  QoQ % 0.00% -7.41% 5.88% -7.27% 7.84% -1.92% -
  Horiz. % 96.15% 96.15% 103.85% 98.08% 105.77% 98.08% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 26/02/09 -
Price 0.3400 0.3000 0.2900 0.3400 0.3100 0.3300 0.3100 -
P/RPS 0.09 0.08 0.08 0.09 0.07 0.08 0.07 18.29%
  QoQ % 12.50% 0.00% -11.11% 28.57% -12.50% 14.29% -
  Horiz. % 128.57% 114.29% 114.29% 128.57% 100.00% 114.29% 100.00%
P/EPS 10.67 10.44 13.53 23.60 7.72 -55.48 -82.55 -
  QoQ % 2.20% -22.84% -42.67% 205.70% 113.91% 32.79% -
  Horiz. % -12.93% -12.65% -16.39% -28.59% -9.35% 67.21% 100.00%
EY 9.38 9.58 7.39 4.24 12.95 -1.80 -1.21 -
  QoQ % -2.09% 29.63% 74.29% -67.26% 819.44% -48.76% -
  Horiz. % -775.21% -791.74% -610.74% -350.41% -1,070.25% 148.76% 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 0.53 0.48 0.46 0.56 0.52 0.56 0.52 1.28%
  QoQ % 10.42% 4.35% -17.86% 7.69% -7.14% 7.69% -
  Horiz. % 101.92% 92.31% 88.46% 107.69% 100.00% 107.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS