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 - 660,460
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 76.94 76.20 74.75 72.81 74.86 83.14 85.42 -6.73%
  QoQ % 0.97% 1.94% 2.66% -2.74% -9.96% -2.67% -
  Horiz. % 90.07% 89.21% 87.51% 85.24% 87.64% 97.33% 100.00%
EPS 1.09 0.64 0.57 0.43 0.29 0.80 -0.12 -
  QoQ % 70.31% 12.28% 32.56% 48.28% -63.75% 766.67% -
  Horiz. % -908.33% -533.33% -475.00% -358.33% -241.67% -666.67% 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 0.1337 0.1278 0.1239 0.1255 0.1222 0.1194 0.1176 8.92%
  QoQ % 4.62% 3.15% -1.27% 2.70% 2.35% 1.53% -
  Horiz. % 113.69% 108.67% 105.36% 106.72% 103.91% 101.53% 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.
 


 

192  194  460  1457 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 TRIVE 0.010.00 
 ARMADA 0.525-0.005 
 FINTEC 0.085+0.005 
 HSI-H8F 0.27+0.02 
 HSI-C7F 0.245-0.025 
 ALAM-WA 0.055+0.005 
 MTAG 0.59+0.02 
 SAPNRG 0.2950.00 
 FPGROUP 0.57+0.025 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers