Highlights

[CAB] QoQ TTM Result on 2008-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 31-Dec-2008  [#1]
Profit Trend QoQ -     -159.28%    YoY -     -110.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 494,417 549,125 564,146 576,562 556,047 507,940 486,233 1.12%
  QoQ % -9.96% -2.66% -2.15% 3.69% 9.47% 4.46% -
  Horiz. % 101.68% 112.93% 116.02% 118.58% 114.36% 104.46% 100.00%
PBT 1,627 6,073 -295 1,132 3,355 2,862 5,666 -56.44%
  QoQ % -73.21% 2,158.64% -126.06% -66.26% 17.23% -49.49% -
  Horiz. % 28.72% 107.18% -5.21% 19.98% 59.21% 50.51% 100.00%
Tax -1,604 -2,171 -1,902 -2,387 -2,606 -3,194 -2,461 -24.81%
  QoQ % 26.12% -14.14% 20.32% 8.40% 18.41% -29.78% -
  Horiz. % 65.18% 88.22% 77.29% 96.99% 105.89% 129.78% 100.00%
NP 23 3,902 -2,197 -1,255 749 -332 3,205 -96.27%
  QoQ % -99.41% 277.61% -75.06% -267.56% 325.60% -110.36% -
  Horiz. % 0.72% 121.75% -68.55% -39.16% 23.37% -10.36% 100.00%
NP to SH 1,906 5,277 -783 -492 830 -139 3,401 -32.00%
  QoQ % -63.88% 773.95% -59.15% -159.28% 697.12% -104.09% -
  Horiz. % 56.04% 155.16% -23.02% -14.47% 24.40% -4.09% 100.00%
Tax Rate 98.59 % 35.75 % - % 210.87 % 77.68 % 111.60 % 43.43 % 72.64%
  QoQ % 175.78% 0.00% 0.00% 171.46% -30.39% 156.97% -
  Horiz. % 227.01% 82.32% 0.00% 485.54% 178.86% 256.97% 100.00%
Total Cost 494,394 545,223 566,343 577,817 555,298 508,272 483,028 1.56%
  QoQ % -9.32% -3.73% -1.99% 4.06% 9.25% 5.23% -
  Horiz. % 102.35% 112.88% 117.25% 119.62% 114.96% 105.23% 100.00%
Net Worth 80,686 78,870 77,662 78,606 77,719 73,838 77,592 2.64%
  QoQ % 2.30% 1.56% -1.20% 1.14% 5.26% -4.84% -
  Horiz. % 103.99% 101.65% 100.09% 101.31% 100.16% 95.16% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 80,686 78,870 77,662 78,606 77,719 73,838 77,592 2.64%
  QoQ % 2.30% 1.56% -1.20% 1.14% 5.26% -4.84% -
  Horiz. % 103.99% 101.65% 100.09% 101.31% 100.16% 95.16% 100.00%
NOSH 132,272 131,450 131,631 131,011 131,728 131,854 131,512 0.38%
  QoQ % 0.63% -0.14% 0.47% -0.54% -0.10% 0.26% -
  Horiz. % 100.58% 99.95% 100.09% 99.62% 100.16% 100.26% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.00 % 0.71 % -0.39 % -0.22 % 0.13 % -0.07 % 0.66 % -
  QoQ % 0.00% 282.05% -77.27% -269.23% 285.71% -110.61% -
  Horiz. % 0.00% 107.58% -59.09% -33.33% 19.70% -10.61% 100.00%
ROE 2.36 % 6.69 % -1.01 % -0.63 % 1.07 % -0.19 % 4.38 % -33.76%
  QoQ % -64.72% 762.38% -60.32% -158.88% 663.16% -104.34% -
  Horiz. % 53.88% 152.74% -23.06% -14.38% 24.43% -4.34% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 373.79 417.74 428.58 440.09 422.12 385.23 369.72 0.73%
  QoQ % -10.52% -2.53% -2.62% 4.26% 9.58% 4.20% -
  Horiz. % 101.10% 112.99% 115.92% 119.03% 114.17% 104.20% 100.00%
EPS 1.44 4.01 -0.59 -0.38 0.63 -0.11 2.59 -32.36%
  QoQ % -64.09% 779.66% -55.26% -160.32% 672.73% -104.25% -
  Horiz. % 55.60% 154.83% -22.78% -14.67% 24.32% -4.25% 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 0.6100 0.6000 0.5900 0.6000 0.5900 0.5600 0.5900 2.25%
  QoQ % 1.67% 1.69% -1.67% 1.69% 5.36% -5.08% -
  Horiz. % 103.39% 101.69% 100.00% 101.69% 100.00% 94.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 647,250
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.39 84.84 87.16 89.08 85.91 78.48 75.12 1.12%
  QoQ % -9.96% -2.66% -2.16% 3.69% 9.47% 4.47% -
  Horiz. % 101.69% 112.94% 116.03% 118.58% 114.36% 104.47% 100.00%
EPS 0.29 0.82 -0.12 -0.08 0.13 -0.02 0.53 -33.08%
  QoQ % -64.63% 783.33% -50.00% -161.54% 750.00% -103.77% -
  Horiz. % 54.72% 154.72% -22.64% -15.09% 24.53% -3.77% 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 0.1247 0.1219 0.1200 0.1214 0.1201 0.1141 0.1199 2.65%
  QoQ % 2.30% 1.58% -1.15% 1.08% 5.26% -4.84% -
  Horiz. % 104.00% 101.67% 100.08% 101.25% 100.17% 95.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.3100 0.3300 0.3000 0.3100 0.4300 0.3100 0.3400 -
P/RPS 0.08 0.08 0.07 0.07 0.10 0.08 0.09 -7.55%
  QoQ % 0.00% 14.29% 0.00% -30.00% 25.00% -11.11% -
  Horiz. % 88.89% 88.89% 77.78% 77.78% 111.11% 88.89% 100.00%
P/EPS 21.51 8.22 -50.43 -82.55 68.24 -294.06 13.15 38.79%
  QoQ % 161.68% 116.30% 38.91% -220.97% 123.21% -2,336.20% -
  Horiz. % 163.57% 62.51% -383.50% -627.76% 518.94% -2,236.20% 100.00%
EY 4.65 12.16 -1.98 -1.21 1.47 -0.34 7.61 -27.97%
  QoQ % -61.76% 714.14% -63.64% -182.31% 532.35% -104.47% -
  Horiz. % 61.10% 159.79% -26.02% -15.90% 19.32% -4.47% 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 0.51 0.55 0.51 0.52 0.73 0.55 0.58 -8.21%
  QoQ % -7.27% 7.84% -1.92% -28.77% 32.73% -5.17% -
  Horiz. % 87.93% 94.83% 87.93% 89.66% 125.86% 94.83% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 28/08/08 27/05/08 -
Price 0.3400 0.3100 0.3300 0.3100 0.3800 0.3400 0.3500 -
P/RPS 0.09 0.07 0.08 0.07 0.09 0.09 0.09 -
  QoQ % 28.57% -12.50% 14.29% -22.22% 0.00% 0.00% -
  Horiz. % 100.00% 77.78% 88.89% 77.78% 100.00% 100.00% 100.00%
P/EPS 23.60 7.72 -55.48 -82.55 60.31 -322.52 13.53 44.85%
  QoQ % 205.70% 113.91% 32.79% -236.88% 118.70% -2,483.74% -
  Horiz. % 174.43% 57.06% -410.05% -610.13% 445.75% -2,383.74% 100.00%
EY 4.24 12.95 -1.80 -1.21 1.66 -0.31 7.39 -30.93%
  QoQ % -67.26% 819.44% -48.76% -172.89% 635.48% -104.19% -
  Horiz. % 57.37% 175.24% -24.36% -16.37% 22.46% -4.19% 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 0.56 0.52 0.56 0.52 0.64 0.61 0.59 -3.42%
  QoQ % 7.69% -7.14% 7.69% -18.75% 4.92% 3.39% -
  Horiz. % 94.92% 88.14% 94.92% 88.14% 108.47% 103.39% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers