Highlights

[CAB] QoQ TTM Result on 2010-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     -23.56%    YoY -     95.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 490,966 487,685 488,452 496,771 508,148 503,272 493,667 -0.36%
  QoQ % 0.67% -0.16% -1.67% -2.24% 0.97% 1.95% -
  Horiz. % 99.45% 98.79% 98.94% 100.63% 102.93% 101.95% 100.00%
PBT 19,554 18,162 14,582 9,167 11,135 6,459 5,096 144.90%
  QoQ % 7.66% 24.55% 59.07% -17.67% 72.40% 26.75% -
  Horiz. % 383.71% 356.40% 286.15% 179.89% 218.50% 126.75% 100.00%
Tax -4,995 -5,262 -4,412 -3,094 -3,440 -2,119 -1,891 90.97%
  QoQ % 5.07% -19.27% -42.60% 10.06% -62.34% -12.06% -
  Horiz. % 264.15% 278.27% 233.32% 163.62% 181.91% 112.06% 100.00%
NP 14,559 12,900 10,170 6,073 7,695 4,340 3,205 174.03%
  QoQ % 12.86% 26.84% 67.46% -21.08% 77.30% 35.41% -
  Horiz. % 454.26% 402.50% 317.32% 189.49% 240.09% 135.41% 100.00%
NP to SH 12,631 11,132 8,832 5,510 7,208 4,205 3,790 122.95%
  QoQ % 13.47% 26.04% 60.29% -23.56% 71.41% 10.95% -
  Horiz. % 333.27% 293.72% 233.03% 145.38% 190.18% 110.95% 100.00%
Tax Rate 25.54 % 28.97 % 30.26 % 33.75 % 30.89 % 32.81 % 37.11 % -22.03%
  QoQ % -11.84% -4.26% -10.34% 9.26% -5.85% -11.59% -
  Horiz. % 68.82% 78.07% 81.54% 90.95% 83.24% 88.41% 100.00%
Total Cost 476,407 474,785 478,282 490,698 500,453 498,932 490,462 -1.92%
  QoQ % 0.34% -0.73% -2.53% -1.95% 0.30% 1.73% -
  Horiz. % 97.13% 96.80% 97.52% 100.05% 102.04% 101.73% 100.00%
Net Worth 97,257 93,479 88,295 85,172 88,273 84,424 81,802 12.22%
  QoQ % 4.04% 5.87% 3.67% -3.51% 4.56% 3.20% -
  Horiz. % 118.89% 114.27% 107.94% 104.12% 107.91% 103.20% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 97,257 93,479 88,295 85,172 88,273 84,424 81,802 12.22%
  QoQ % 4.04% 5.87% 3.67% -3.51% 4.56% 3.20% -
  Horiz. % 118.89% 114.27% 107.94% 104.12% 107.91% 103.20% 100.00%
NOSH 131,428 131,661 131,783 131,034 131,750 131,913 131,940 -0.26%
  QoQ % -0.18% -0.09% 0.57% -0.54% -0.12% -0.02% -
  Horiz. % 99.61% 99.79% 99.88% 99.31% 99.86% 99.98% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.97 % 2.65 % 2.08 % 1.22 % 1.51 % 0.86 % 0.65 % 175.10%
  QoQ % 12.08% 27.40% 70.49% -19.21% 75.58% 32.31% -
  Horiz. % 456.92% 407.69% 320.00% 187.69% 232.31% 132.31% 100.00%
ROE 12.99 % 11.91 % 10.00 % 6.47 % 8.17 % 4.98 % 4.63 % 98.80%
  QoQ % 9.07% 19.10% 54.56% -20.81% 64.06% 7.56% -
  Horiz. % 280.56% 257.24% 215.98% 139.74% 176.46% 107.56% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 373.56 370.41 370.65 379.11 385.69 381.52 374.16 -0.11%
  QoQ % 0.85% -0.06% -2.23% -1.71% 1.09% 1.97% -
  Horiz. % 99.84% 99.00% 99.06% 101.32% 103.08% 101.97% 100.00%
EPS 9.61 8.46 6.70 4.21 5.47 3.19 2.87 123.65%
  QoQ % 13.59% 26.27% 59.14% -23.03% 71.47% 11.15% -
  Horiz. % 334.84% 294.77% 233.45% 146.69% 190.59% 111.15% 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 0.7400 0.7100 0.6700 0.6500 0.6700 0.6400 0.6200 12.51%
  QoQ % 4.23% 5.97% 3.08% -2.99% 4.69% 3.23% -
  Horiz. % 119.35% 114.52% 108.06% 104.84% 108.06% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 71.10 70.63 70.74 71.94 73.59 72.88 71.49 -0.36%
  QoQ % 0.67% -0.16% -1.67% -2.24% 0.97% 1.94% -
  Horiz. % 99.45% 98.80% 98.95% 100.63% 102.94% 101.94% 100.00%
EPS 1.83 1.61 1.28 0.80 1.04 0.61 0.55 122.71%
  QoQ % 13.66% 25.78% 60.00% -23.08% 70.49% 10.91% -
  Horiz. % 332.73% 292.73% 232.73% 145.45% 189.09% 110.91% 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 0.1408 0.1354 0.1279 0.1233 0.1278 0.1223 0.1185 12.17%
  QoQ % 3.99% 5.86% 3.73% -3.52% 4.50% 3.21% -
  Horiz. % 118.82% 114.26% 107.93% 104.05% 107.85% 103.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.3300 0.2900 0.3000 0.3100 0.3200 0.3200 0.3100 -
P/RPS 0.09 0.08 0.08 0.08 0.08 0.08 0.08 8.16%
  QoQ % 12.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/EPS 3.43 3.43 4.48 7.37 5.85 10.04 10.79 -53.39%
  QoQ % 0.00% -23.44% -39.21% 25.98% -41.73% -6.95% -
  Horiz. % 31.79% 31.79% 41.52% 68.30% 54.22% 93.05% 100.00%
EY 29.12 29.16 22.34 13.56 17.10 9.96 9.27 114.34%
  QoQ % -0.14% 30.53% 64.75% -20.70% 71.69% 7.44% -
  Horiz. % 314.13% 314.56% 240.99% 146.28% 184.47% 107.44% 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 0.45 0.41 0.45 0.48 0.48 0.50 0.50 -6.78%
  QoQ % 9.76% -8.89% -6.25% 0.00% -4.00% 0.00% -
  Horiz. % 90.00% 82.00% 90.00% 96.00% 96.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 -
Price 0.3400 0.3400 0.2900 0.3000 0.3200 0.3400 0.3000 -
P/RPS 0.09 0.09 0.08 0.08 0.08 0.09 0.08 8.16%
  QoQ % 0.00% 12.50% 0.00% 0.00% -11.11% 12.50% -
  Horiz. % 112.50% 112.50% 100.00% 100.00% 100.00% 112.50% 100.00%
P/EPS 3.54 4.02 4.33 7.13 5.85 10.67 10.44 -51.34%
  QoQ % -11.94% -7.16% -39.27% 21.88% -45.17% 2.20% -
  Horiz. % 33.91% 38.51% 41.48% 68.30% 56.03% 102.20% 100.00%
EY 28.27 24.87 23.11 14.02 17.10 9.38 9.58 105.60%
  QoQ % 13.67% 7.62% 64.84% -18.01% 82.30% -2.09% -
  Horiz. % 295.09% 259.60% 241.23% 146.35% 178.50% 97.91% 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 0.46 0.48 0.43 0.46 0.48 0.53 0.48 -2.79%
  QoQ % -4.17% 11.63% -6.52% -4.17% -9.43% 10.42% -
  Horiz. % 95.83% 100.00% 89.58% 95.83% 100.00% 110.42% 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
 
 

290  509  648  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.13+0.01 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+0.01 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS