Highlights

[CAB] QoQ TTM Result on 2014-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     -25.51%    YoY -     -6.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 808,112 746,058 701,473 672,412 663,730 643,950 629,926 18.12%
  QoQ % 8.32% 6.36% 4.32% 1.31% 3.07% 2.23% -
  Horiz. % 128.29% 118.44% 111.36% 106.74% 105.37% 102.23% 100.00%
PBT 24,079 12,446 13,714 19,056 21,679 24,702 18,555 19.03%
  QoQ % 93.47% -9.25% -28.03% -12.10% -12.24% 33.13% -
  Horiz. % 129.77% 67.08% 73.91% 102.70% 116.84% 133.13% 100.00%
Tax -8,515 -6,388 -7,297 -7,436 -5,899 -6,093 -2,934 103.86%
  QoQ % -33.30% 12.46% 1.87% -26.06% 3.18% -107.67% -
  Horiz. % 290.22% 217.72% 248.70% 253.44% 201.06% 207.67% 100.00%
NP 15,564 6,058 6,417 11,620 15,780 18,609 15,621 -0.24%
  QoQ % 156.92% -5.59% -44.78% -26.36% -15.20% 19.13% -
  Horiz. % 99.64% 38.78% 41.08% 74.39% 101.02% 119.13% 100.00%
NP to SH 13,955 5,971 6,753 11,167 14,991 17,165 14,026 -0.34%
  QoQ % 133.71% -11.58% -39.53% -25.51% -12.67% 22.38% -
  Horiz. % 99.49% 42.57% 48.15% 79.62% 106.88% 122.38% 100.00%
Tax Rate 35.36 % 51.33 % 53.21 % 39.02 % 27.21 % 24.67 % 15.81 % 71.27%
  QoQ % -31.11% -3.53% 36.37% 43.40% 10.30% 56.04% -
  Horiz. % 223.66% 324.67% 336.56% 246.81% 172.11% 156.04% 100.00%
Total Cost 792,548 740,000 695,056 660,792 647,950 625,341 614,305 18.57%
  QoQ % 7.10% 6.47% 5.19% 1.98% 3.62% 1.80% -
  Horiz. % 129.02% 120.46% 113.15% 107.57% 105.48% 101.80% 100.00%
Net Worth 163,644 151,436 148,829 152,619 131,360 145,809 142,462 9.71%
  QoQ % 8.06% 1.75% -2.48% 16.18% -9.91% 2.35% -
  Horiz. % 114.87% 106.30% 104.47% 107.13% 92.21% 102.35% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 163,644 151,436 148,829 152,619 131,360 145,809 142,462 9.71%
  QoQ % 8.06% 1.75% -2.48% 16.18% -9.91% 2.35% -
  Horiz. % 114.87% 106.30% 104.47% 107.13% 92.21% 102.35% 100.00%
NOSH 142,299 131,684 131,707 131,568 131,360 131,360 131,910 5.20%
  QoQ % 8.06% -0.02% 0.11% 0.16% 0.00% -0.42% -
  Horiz. % 107.88% 99.83% 99.85% 99.74% 99.58% 99.58% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.93 % 0.81 % 0.91 % 1.73 % 2.38 % 2.89 % 2.48 % -15.43%
  QoQ % 138.27% -10.99% -47.40% -27.31% -17.65% 16.53% -
  Horiz. % 77.82% 32.66% 36.69% 69.76% 95.97% 116.53% 100.00%
ROE 8.53 % 3.94 % 4.54 % 7.32 % 11.41 % 11.77 % 9.85 % -9.17%
  QoQ % 116.50% -13.22% -37.98% -35.85% -3.06% 19.49% -
  Horiz. % 86.60% 40.00% 46.09% 74.31% 115.84% 119.49% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 567.90 566.55 532.60 511.07 505.28 490.22 477.54 12.28%
  QoQ % 0.24% 6.37% 4.21% 1.15% 3.07% 2.66% -
  Horiz. % 118.92% 118.64% 111.53% 107.02% 105.81% 102.66% 100.00%
EPS 9.81 4.53 5.13 8.49 11.41 13.07 10.63 -5.23%
  QoQ % 116.56% -11.70% -39.58% -25.59% -12.70% 22.95% -
  Horiz. % 92.29% 42.62% 48.26% 79.87% 107.34% 122.95% 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 1.1500 1.1500 1.1300 1.1600 1.0000 1.1100 1.0800 4.29%
  QoQ % 0.00% 1.77% -2.59% 16.00% -9.91% 2.78% -
  Horiz. % 106.48% 106.48% 104.63% 107.41% 92.59% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 122.20 112.81 106.07 101.68 100.36 97.37 95.25 18.12%
  QoQ % 8.32% 6.35% 4.32% 1.32% 3.07% 2.23% -
  Horiz. % 128.29% 118.44% 111.36% 106.75% 105.36% 102.23% 100.00%
EPS 2.11 0.90 1.02 1.69 2.27 2.60 2.12 -0.32%
  QoQ % 134.44% -11.76% -39.64% -25.55% -12.69% 22.64% -
  Horiz. % 99.53% 42.45% 48.11% 79.72% 107.08% 122.64% 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 0.2474 0.2290 0.2250 0.2308 0.1986 0.2205 0.2154 9.70%
  QoQ % 8.03% 1.78% -2.51% 16.21% -9.93% 2.37% -
  Horiz. % 114.86% 106.31% 104.46% 107.15% 92.20% 102.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0600 1.0500 1.0200 1.1000 0.5600 0.4800 0.5300 -
P/RPS 0.19 0.19 0.19 0.22 0.11 0.10 0.11 44.10%
  QoQ % 0.00% 0.00% -13.64% 100.00% 10.00% -9.09% -
  Horiz. % 172.73% 172.73% 172.73% 200.00% 100.00% 90.91% 100.00%
P/EPS 10.81 23.16 19.89 12.96 4.91 3.67 4.98 67.89%
  QoQ % -53.32% 16.44% 53.47% 163.95% 33.79% -26.31% -
  Horiz. % 217.07% 465.06% 399.40% 260.24% 98.59% 73.69% 100.00%
EY 9.25 4.32 5.03 7.72 20.38 27.22 20.06 -40.40%
  QoQ % 114.12% -14.12% -34.84% -62.12% -25.13% 35.69% -
  Horiz. % 46.11% 21.54% 25.07% 38.48% 101.60% 135.69% 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 0.92 0.91 0.90 0.95 0.56 0.43 0.49 52.37%
  QoQ % 1.10% 1.11% -5.26% 69.64% 30.23% -12.24% -
  Horiz. % 187.76% 185.71% 183.67% 193.88% 114.29% 87.76% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.9400 1.0700 0.9200 1.1000 0.8650 0.5750 0.5000 -
P/RPS 0.17 0.19 0.17 0.22 0.17 0.12 0.10 42.58%
  QoQ % -10.53% 11.76% -22.73% 29.41% 41.67% 20.00% -
  Horiz. % 170.00% 190.00% 170.00% 220.00% 170.00% 120.00% 100.00%
P/EPS 9.59 23.60 17.94 12.96 7.58 4.40 4.70 61.08%
  QoQ % -59.36% 31.55% 38.43% 70.98% 72.27% -6.38% -
  Horiz. % 204.04% 502.13% 381.70% 275.74% 161.28% 93.62% 100.00%
EY 10.43 4.24 5.57 7.72 13.19 22.73 21.27 -37.90%
  QoQ % 145.99% -23.88% -27.85% -41.47% -41.97% 6.86% -
  Horiz. % 49.04% 19.93% 26.19% 36.30% 62.01% 106.86% 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 0.82 0.93 0.81 0.95 0.87 0.52 0.46 47.17%
  QoQ % -11.83% 14.81% -14.74% 9.20% 67.31% 13.04% -
  Horiz. % 178.26% 202.17% 176.09% 206.52% 189.13% 113.04% 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.
 


 

144  140  417  1564 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.32+0.015 
 HSI-C7K 0.2550.00 
 SLVEST 0.89+0.025 
 HSI-H8F 0.235-0.01 
 PERDANA-PR 0.020.00 
 FPGROUP 0.68-0.005 
 MEDIAC 0.22+0.005 
 GFM-WC 0.080.00 
 DGB 0.1450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers