Highlights

[CAB] QoQ TTM Result on 2010-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     71.41%    YoY -     278.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 487,685 488,452 496,771 508,148 503,272 493,667 480,911 0.94%
  QoQ % -0.16% -1.67% -2.24% 0.97% 1.95% 2.65% -
  Horiz. % 101.41% 101.57% 103.30% 105.66% 104.65% 102.65% 100.00%
PBT 18,162 14,582 9,167 11,135 6,459 5,096 3,397 206.70%
  QoQ % 24.55% 59.07% -17.67% 72.40% 26.75% 50.01% -
  Horiz. % 534.65% 429.26% 269.86% 327.79% 190.14% 150.01% 100.00%
Tax -5,262 -4,412 -3,094 -3,440 -2,119 -1,891 -1,949 94.24%
  QoQ % -19.27% -42.60% 10.06% -62.34% -12.06% 2.98% -
  Horiz. % 269.98% 226.37% 158.75% 176.50% 108.72% 97.02% 100.00%
NP 12,900 10,170 6,073 7,695 4,340 3,205 1,448 331.47%
  QoQ % 26.84% 67.46% -21.08% 77.30% 35.41% 121.34% -
  Horiz. % 890.88% 702.35% 419.41% 531.42% 299.72% 221.34% 100.00%
NP to SH 11,132 8,832 5,510 7,208 4,205 3,790 2,818 150.52%
  QoQ % 26.04% 60.29% -23.56% 71.41% 10.95% 34.49% -
  Horiz. % 395.03% 313.41% 195.53% 255.78% 149.22% 134.49% 100.00%
Tax Rate 28.97 % 30.26 % 33.75 % 30.89 % 32.81 % 37.11 % 57.37 % -36.67%
  QoQ % -4.26% -10.34% 9.26% -5.85% -11.59% -35.31% -
  Horiz. % 50.50% 52.75% 58.83% 53.84% 57.19% 64.69% 100.00%
Total Cost 474,785 478,282 490,698 500,453 498,932 490,462 479,463 -0.65%
  QoQ % -0.73% -2.53% -1.95% 0.30% 1.73% 2.29% -
  Horiz. % 99.02% 99.75% 102.34% 104.38% 104.06% 102.29% 100.00%
Net Worth 93,479 88,295 85,172 88,273 84,424 81,802 82,856 8.40%
  QoQ % 5.87% 3.67% -3.51% 4.56% 3.20% -1.27% -
  Horiz. % 112.82% 106.56% 102.79% 106.54% 101.89% 98.73% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 93,479 88,295 85,172 88,273 84,424 81,802 82,856 8.40%
  QoQ % 5.87% 3.67% -3.51% 4.56% 3.20% -1.27% -
  Horiz. % 112.82% 106.56% 102.79% 106.54% 101.89% 98.73% 100.00%
NOSH 131,661 131,783 131,034 131,750 131,913 131,940 131,518 0.07%
  QoQ % -0.09% 0.57% -0.54% -0.12% -0.02% 0.32% -
  Horiz. % 100.11% 100.20% 99.63% 100.18% 100.30% 100.32% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.65 % 2.08 % 1.22 % 1.51 % 0.86 % 0.65 % 0.30 % 329.02%
  QoQ % 27.40% 70.49% -19.21% 75.58% 32.31% 116.67% -
  Horiz. % 883.33% 693.33% 406.67% 503.33% 286.67% 216.67% 100.00%
ROE 11.91 % 10.00 % 6.47 % 8.17 % 4.98 % 4.63 % 3.40 % 131.18%
  QoQ % 19.10% 54.56% -20.81% 64.06% 7.56% 36.18% -
  Horiz. % 350.29% 294.12% 190.29% 240.29% 146.47% 136.18% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 370.41 370.65 379.11 385.69 381.52 374.16 365.66 0.87%
  QoQ % -0.06% -2.23% -1.71% 1.09% 1.97% 2.32% -
  Horiz. % 101.30% 101.36% 103.68% 105.48% 104.34% 102.32% 100.00%
EPS 8.46 6.70 4.21 5.47 3.19 2.87 2.14 150.65%
  QoQ % 26.27% 59.14% -23.03% 71.47% 11.15% 34.11% -
  Horiz. % 395.33% 313.08% 196.73% 255.61% 149.07% 134.11% 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 0.6700 0.6500 0.6700 0.6400 0.6200 0.6300 8.32%
  QoQ % 5.97% 3.08% -2.99% 4.69% 3.23% -1.59% -
  Horiz. % 112.70% 106.35% 103.17% 106.35% 101.59% 98.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 70.63 70.74 71.94 73.59 72.88 71.49 69.65 0.94%
  QoQ % -0.16% -1.67% -2.24% 0.97% 1.94% 2.64% -
  Horiz. % 101.41% 101.56% 103.29% 105.66% 104.64% 102.64% 100.00%
EPS 1.61 1.28 0.80 1.04 0.61 0.55 0.41 149.53%
  QoQ % 25.78% 60.00% -23.08% 70.49% 10.91% 34.15% -
  Horiz. % 392.68% 312.20% 195.12% 253.66% 148.78% 134.15% 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 0.1354 0.1279 0.1233 0.1278 0.1223 0.1185 0.1200 8.41%
  QoQ % 5.86% 3.73% -3.52% 4.50% 3.21% -1.25% -
  Horiz. % 112.83% 106.58% 102.75% 106.50% 101.92% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2900 0.3000 0.3100 0.3200 0.3200 0.3100 0.3400 -
P/RPS 0.08 0.08 0.08 0.08 0.08 0.08 0.09 -7.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.11% -
  Horiz. % 88.89% 88.89% 88.89% 88.89% 88.89% 88.89% 100.00%
P/EPS 3.43 4.48 7.37 5.85 10.04 10.79 15.87 -64.09%
  QoQ % -23.44% -39.21% 25.98% -41.73% -6.95% -32.01% -
  Horiz. % 21.61% 28.23% 46.44% 36.86% 63.26% 67.99% 100.00%
EY 29.16 22.34 13.56 17.10 9.96 9.27 6.30 178.52%
  QoQ % 30.53% 64.75% -20.70% 71.69% 7.44% 47.14% -
  Horiz. % 462.86% 354.60% 215.24% 271.43% 158.10% 147.14% 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 0.41 0.45 0.48 0.48 0.50 0.50 0.54 -16.82%
  QoQ % -8.89% -6.25% 0.00% -4.00% 0.00% -7.41% -
  Horiz. % 75.93% 83.33% 88.89% 88.89% 92.59% 92.59% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.3400 0.2900 0.3000 0.3200 0.3400 0.3000 0.2900 -
P/RPS 0.09 0.08 0.08 0.08 0.09 0.08 0.08 8.19%
  QoQ % 12.50% 0.00% 0.00% -11.11% 12.50% 0.00% -
  Horiz. % 112.50% 100.00% 100.00% 100.00% 112.50% 100.00% 100.00%
P/EPS 4.02 4.33 7.13 5.85 10.67 10.44 13.53 -55.57%
  QoQ % -7.16% -39.27% 21.88% -45.17% 2.20% -22.84% -
  Horiz. % 29.71% 32.00% 52.70% 43.24% 78.86% 77.16% 100.00%
EY 24.87 23.11 14.02 17.10 9.38 9.58 7.39 125.07%
  QoQ % 7.62% 64.84% -18.01% 82.30% -2.09% 29.63% -
  Horiz. % 336.54% 312.72% 189.72% 231.39% 126.93% 129.63% 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 0.43 0.46 0.48 0.53 0.48 0.46 2.89%
  QoQ % 11.63% -6.52% -4.17% -9.43% 10.42% 4.35% -
  Horiz. % 104.35% 93.48% 100.00% 104.35% 115.22% 104.35% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

719  393  568  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.29+0.12 
 SAPNRG 0.12+0.005 
 BINTAI 1.07+0.225 
 KANGER 0.18+0.01 
 TOPBLDS 0.115+0.03 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TRIVE 0.02+0.005 
 MTRONIC 0.120.00 
 AT 0.19-0.005 

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