Highlights

[CAB] QoQ TTM Result on 2015-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -5.92%    YoY -     123.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,101,306 1,056,217 1,016,562 957,399 891,692 808,112 746,058 29.55%
  QoQ % 4.27% 3.90% 6.18% 7.37% 10.34% 8.32% -
  Horiz. % 147.62% 141.57% 136.26% 128.33% 119.52% 108.32% 100.00%
PBT 46,711 33,471 35,086 28,918 29,286 24,079 12,446 140.92%
  QoQ % 39.56% -4.60% 21.33% -1.26% 21.62% 93.47% -
  Horiz. % 375.31% 268.93% 281.91% 232.35% 235.30% 193.47% 100.00%
Tax -10,754 -8,725 -8,336 -8,002 -8,343 -8,515 -6,388 41.38%
  QoQ % -23.26% -4.67% -4.17% 4.09% 2.02% -33.30% -
  Horiz. % 168.35% 136.58% 130.49% 125.27% 130.60% 133.30% 100.00%
NP 35,957 24,746 26,750 20,916 20,943 15,564 6,058 226.76%
  QoQ % 45.30% -7.49% 27.89% -0.13% 34.56% 156.92% -
  Horiz. % 593.55% 408.48% 441.56% 345.26% 345.71% 256.92% 100.00%
NP to SH 25,998 16,022 18,776 15,091 16,041 13,955 5,971 165.93%
  QoQ % 62.26% -14.67% 24.42% -5.92% 14.95% 133.71% -
  Horiz. % 435.40% 268.33% 314.45% 252.74% 268.65% 233.71% 100.00%
Tax Rate 23.02 % 26.07 % 23.76 % 27.67 % 28.49 % 35.36 % 51.33 % -41.32%
  QoQ % -11.70% 9.72% -14.13% -2.88% -19.43% -31.11% -
  Horiz. % 44.85% 50.79% 46.29% 53.91% 55.50% 68.89% 100.00%
Total Cost 1,065,349 1,031,471 989,812 936,483 870,749 792,548 740,000 27.41%
  QoQ % 3.28% 4.21% 5.69% 7.55% 9.87% 7.10% -
  Horiz. % 143.97% 139.39% 133.76% 126.55% 117.67% 107.10% 100.00%
Net Worth 77,856 223,855 182,867 178,713 183,437 163,644 151,436 -35.75%
  QoQ % -65.22% 22.41% 2.32% -2.58% 12.10% 8.06% -
  Horiz. % 51.41% 147.82% 120.75% 118.01% 121.13% 108.06% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 77,856 223,855 182,867 178,713 183,437 163,644 151,436 -35.75%
  QoQ % -65.22% 22.41% 2.32% -2.58% 12.10% 8.06% -
  Horiz. % 51.41% 147.82% 120.75% 118.01% 121.13% 108.06% 100.00%
NOSH 173,013 170,882 152,389 150,179 150,358 142,299 131,684 19.90%
  QoQ % 1.25% 12.14% 1.47% -0.12% 5.66% 8.06% -
  Horiz. % 131.39% 129.77% 115.72% 114.04% 114.18% 108.06% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.26 % 2.34 % 2.63 % 2.18 % 2.35 % 1.93 % 0.81 % 152.38%
  QoQ % 39.32% -11.03% 20.64% -7.23% 21.76% 138.27% -
  Horiz. % 402.47% 288.89% 324.69% 269.14% 290.12% 238.27% 100.00%
ROE 33.39 % 7.16 % 10.27 % 8.44 % 8.74 % 8.53 % 3.94 % 314.05%
  QoQ % 366.34% -30.28% 21.68% -3.43% 2.46% 116.50% -
  Horiz. % 847.46% 181.73% 260.66% 214.21% 221.83% 216.50% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 636.54 618.10 667.08 637.50 593.04 567.90 566.55 8.05%
  QoQ % 2.98% -7.34% 4.64% 7.50% 4.43% 0.24% -
  Horiz. % 112.35% 109.10% 117.74% 112.52% 104.68% 100.24% 100.00%
EPS 15.03 9.38 12.32 10.05 10.67 9.81 4.53 121.97%
  QoQ % 60.23% -23.86% 22.59% -5.81% 8.77% 116.56% -
  Horiz. % 331.79% 207.06% 271.96% 221.85% 235.54% 216.56% 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 0.4500 1.3100 1.2000 1.1900 1.2200 1.1500 1.1500 -46.41%
  QoQ % -65.65% 9.17% 0.84% -2.46% 6.09% 0.00% -
  Horiz. % 39.13% 113.91% 104.35% 103.48% 106.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 159.49 152.96 147.22 138.65 129.14 117.03 108.04 29.56%
  QoQ % 4.27% 3.90% 6.18% 7.36% 10.35% 8.32% -
  Horiz. % 147.62% 141.58% 136.26% 128.33% 119.53% 108.32% 100.00%
EPS 3.77 2.32 2.72 2.19 2.32 2.02 0.86 167.13%
  QoQ % 62.50% -14.71% 24.20% -5.60% 14.85% 134.88% -
  Horiz. % 438.37% 269.77% 316.28% 254.65% 269.77% 234.88% 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 0.1128 0.3242 0.2648 0.2588 0.2657 0.2370 0.2193 -35.73%
  QoQ % -65.21% 22.43% 2.32% -2.60% 12.11% 8.07% -
  Horiz. % 51.44% 147.83% 120.75% 118.01% 121.16% 108.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.5900 1.5700 1.6100 1.5700 1.0000 1.0600 1.0500 -
P/RPS 0.25 0.25 0.24 0.25 0.17 0.19 0.19 20.02%
  QoQ % 0.00% 4.17% -4.00% 47.06% -10.53% 0.00% -
  Horiz. % 131.58% 131.58% 126.32% 131.58% 89.47% 100.00% 100.00%
P/EPS 10.58 16.74 13.07 15.62 9.37 10.81 23.16 -40.60%
  QoQ % -36.80% 28.08% -16.33% 66.70% -13.32% -53.32% -
  Horiz. % 45.68% 72.28% 56.43% 67.44% 40.46% 46.68% 100.00%
EY 9.45 5.97 7.65 6.40 10.67 9.25 4.32 68.27%
  QoQ % 58.29% -21.96% 19.53% -40.02% 15.35% 114.12% -
  Horiz. % 218.75% 138.19% 177.08% 148.15% 246.99% 214.12% 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 3.53 1.20 1.34 1.32 0.82 0.92 0.91 146.27%
  QoQ % 194.17% -10.45% 1.52% 60.98% -10.87% 1.10% -
  Horiz. % 387.91% 131.87% 147.25% 145.05% 90.11% 101.10% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 25/05/16 25/02/16 27/11/15 27/08/15 26/05/15 -
Price 1.6100 1.7800 1.6000 1.7500 1.4100 0.9400 1.0700 -
P/RPS 0.25 0.29 0.24 0.27 0.24 0.17 0.19 20.02%
  QoQ % -13.79% 20.83% -11.11% 12.50% 41.18% -10.53% -
  Horiz. % 131.58% 152.63% 126.32% 142.11% 126.32% 89.47% 100.00%
P/EPS 10.71 18.98 12.99 17.42 13.22 9.59 23.60 -40.86%
  QoQ % -43.57% 46.11% -25.43% 31.77% 37.85% -59.36% -
  Horiz. % 45.38% 80.42% 55.04% 73.81% 56.02% 40.64% 100.00%
EY 9.33 5.27 7.70 5.74 7.57 10.43 4.24 68.94%
  QoQ % 77.04% -31.56% 34.15% -24.17% -27.42% 145.99% -
  Horiz. % 220.05% 124.29% 181.60% 135.38% 178.54% 245.99% 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 3.58 1.36 1.33 1.47 1.16 0.82 0.93 145.02%
  QoQ % 163.24% 2.26% -9.52% 26.72% 41.46% -11.83% -
  Horiz. % 384.95% 146.24% 143.01% 158.06% 124.73% 88.17% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS