Highlights

[CAB] QoQ TTM Result on 2009-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     47.85%    YoY -     672.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 508,148 503,272 493,667 480,911 494,417 549,125 564,146 -6.73%
  QoQ % 0.97% 1.95% 2.65% -2.73% -9.96% -2.66% -
  Horiz. % 90.07% 89.21% 87.51% 85.25% 87.64% 97.34% 100.00%
PBT 11,135 6,459 5,096 3,397 1,627 6,073 -295 -
  QoQ % 72.40% 26.75% 50.01% 108.79% -73.21% 2,158.64% -
  Horiz. % -3,774.58% -2,189.49% -1,727.46% -1,151.53% -551.53% -2,058.64% 100.00%
Tax -3,440 -2,119 -1,891 -1,949 -1,604 -2,171 -1,902 48.39%
  QoQ % -62.34% -12.06% 2.98% -21.51% 26.12% -14.14% -
  Horiz. % 180.86% 111.41% 99.42% 102.47% 84.33% 114.14% 100.00%
NP 7,695 4,340 3,205 1,448 23 3,902 -2,197 -
  QoQ % 77.30% 35.41% 121.34% 6,195.65% -99.41% 277.61% -
  Horiz. % -350.25% -197.54% -145.88% -65.91% -1.05% -177.61% 100.00%
NP to SH 7,208 4,205 3,790 2,818 1,906 5,277 -783 -
  QoQ % 71.41% 10.95% 34.49% 47.85% -63.88% 773.95% -
  Horiz. % -920.56% -537.04% -484.04% -359.90% -243.42% -673.95% 100.00%
Tax Rate 30.89 % 32.81 % 37.11 % 57.37 % 98.59 % 35.75 % - % -
  QoQ % -5.85% -11.59% -35.31% -41.81% 175.78% 0.00% -
  Horiz. % 86.41% 91.78% 103.80% 160.48% 275.78% 100.00% -
Total Cost 500,453 498,932 490,462 479,463 494,394 545,223 566,343 -7.91%
  QoQ % 0.30% 1.73% 2.29% -3.02% -9.32% -3.73% -
  Horiz. % 88.37% 88.10% 86.60% 84.66% 87.30% 96.27% 100.00%
Net Worth 88,273 84,424 81,802 82,856 80,686 78,870 77,662 8.90%
  QoQ % 4.56% 3.20% -1.27% 2.69% 2.30% 1.56% -
  Horiz. % 113.66% 108.71% 105.33% 106.69% 103.89% 101.56% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 88,273 84,424 81,802 82,856 80,686 78,870 77,662 8.90%
  QoQ % 4.56% 3.20% -1.27% 2.69% 2.30% 1.56% -
  Horiz. % 113.66% 108.71% 105.33% 106.69% 103.89% 101.56% 100.00%
NOSH 131,750 131,913 131,940 131,518 132,272 131,450 131,631 0.06%
  QoQ % -0.12% -0.02% 0.32% -0.57% 0.63% -0.14% -
  Horiz. % 100.09% 100.21% 100.23% 99.91% 100.49% 99.86% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.51 % 0.86 % 0.65 % 0.30 % 0.00 % 0.71 % -0.39 % -
  QoQ % 75.58% 32.31% 116.67% 0.00% 0.00% 282.05% -
  Horiz. % -387.18% -220.51% -166.67% -76.92% -0.00% -182.05% 100.00%
ROE 8.17 % 4.98 % 4.63 % 3.40 % 2.36 % 6.69 % -1.01 % -
  QoQ % 64.06% 7.56% 36.18% 44.07% -64.72% 762.38% -
  Horiz. % -808.91% -493.07% -458.42% -336.63% -233.66% -662.38% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 385.69 381.52 374.16 365.66 373.79 417.74 428.58 -6.78%
  QoQ % 1.09% 1.97% 2.32% -2.18% -10.52% -2.53% -
  Horiz. % 89.99% 89.02% 87.30% 85.32% 87.22% 97.47% 100.00%
EPS 5.47 3.19 2.87 2.14 1.44 4.01 -0.59 -
  QoQ % 71.47% 11.15% 34.11% 48.61% -64.09% 779.66% -
  Horiz. % -927.12% -540.68% -486.44% -362.71% -244.07% -679.66% 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 0.6700 0.6400 0.6200 0.6300 0.6100 0.6000 0.5900 8.84%
  QoQ % 4.69% 3.23% -1.59% 3.28% 1.67% 1.69% -
  Horiz. % 113.56% 108.47% 105.08% 106.78% 103.39% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.59 72.88 71.49 69.65 71.60 79.52 81.70 -6.73%
  QoQ % 0.97% 1.94% 2.64% -2.72% -9.96% -2.67% -
  Horiz. % 90.07% 89.20% 87.50% 85.25% 87.64% 97.33% 100.00%
EPS 1.04 0.61 0.55 0.41 0.28 0.76 -0.11 -
  QoQ % 70.49% 10.91% 34.15% 46.43% -63.16% 790.91% -
  Horiz. % -945.45% -554.55% -500.00% -372.73% -254.55% -690.91% 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 0.1278 0.1223 0.1185 0.1200 0.1169 0.1142 0.1125 8.86%
  QoQ % 4.50% 3.21% -1.25% 2.65% 2.36% 1.51% -
  Horiz. % 113.60% 108.71% 105.33% 106.67% 103.91% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3200 0.3200 0.3100 0.3400 0.3100 0.3300 0.3000 -
P/RPS 0.08 0.08 0.08 0.09 0.08 0.08 0.07 9.30%
  QoQ % 0.00% 0.00% -11.11% 12.50% 0.00% 14.29% -
  Horiz. % 114.29% 114.29% 114.29% 128.57% 114.29% 114.29% 100.00%
P/EPS 5.85 10.04 10.79 15.87 21.51 8.22 -50.43 -
  QoQ % -41.73% -6.95% -32.01% -26.22% 161.68% 116.30% -
  Horiz. % -11.60% -19.91% -21.40% -31.47% -42.65% -16.30% 100.00%
EY 17.10 9.96 9.27 6.30 4.65 12.16 -1.98 -
  QoQ % 71.69% 7.44% 47.14% 35.48% -61.76% 714.14% -
  Horiz. % -863.64% -503.03% -468.18% -318.18% -234.85% -614.14% 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 0.48 0.50 0.50 0.54 0.51 0.55 0.51 -3.96%
  QoQ % -4.00% 0.00% -7.41% 5.88% -7.27% 7.84% -
  Horiz. % 94.12% 98.04% 98.04% 105.88% 100.00% 107.84% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 26/05/09 -
Price 0.3200 0.3400 0.3000 0.2900 0.3400 0.3100 0.3300 -
P/RPS 0.08 0.09 0.08 0.08 0.09 0.07 0.08 -
  QoQ % -11.11% 12.50% 0.00% -11.11% 28.57% -12.50% -
  Horiz. % 100.00% 112.50% 100.00% 100.00% 112.50% 87.50% 100.00%
P/EPS 5.85 10.67 10.44 13.53 23.60 7.72 -55.48 -
  QoQ % -45.17% 2.20% -22.84% -42.67% 205.70% 113.91% -
  Horiz. % -10.54% -19.23% -18.82% -24.39% -42.54% -13.91% 100.00%
EY 17.10 9.38 9.58 7.39 4.24 12.95 -1.80 -
  QoQ % 82.30% -2.09% 29.63% 74.29% -67.26% 819.44% -
  Horiz. % -950.00% -521.11% -532.22% -410.56% -235.56% -719.44% 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 0.53 0.48 0.46 0.56 0.52 0.56 -9.76%
  QoQ % -9.43% 10.42% 4.35% -17.86% 7.69% -7.14% -
  Horiz. % 85.71% 94.64% 85.71% 82.14% 100.00% 92.86% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS