Highlights

[CAB] QoQ TTM Result on 2010-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     34.49%    YoY -     584.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 496,771 508,148 503,272 493,667 480,911 494,417 549,125 -6.44%
  QoQ % -2.24% 0.97% 1.95% 2.65% -2.73% -9.96% -
  Horiz. % 90.47% 92.54% 91.65% 89.90% 87.58% 90.04% 100.00%
PBT 9,167 11,135 6,459 5,096 3,397 1,627 6,073 31.49%
  QoQ % -17.67% 72.40% 26.75% 50.01% 108.79% -73.21% -
  Horiz. % 150.95% 183.35% 106.36% 83.91% 55.94% 26.79% 100.00%
Tax -3,094 -3,440 -2,119 -1,891 -1,949 -1,604 -2,171 26.56%
  QoQ % 10.06% -62.34% -12.06% 2.98% -21.51% 26.12% -
  Horiz. % 142.51% 158.45% 97.60% 87.10% 89.77% 73.88% 100.00%
NP 6,073 7,695 4,340 3,205 1,448 23 3,902 34.19%
  QoQ % -21.08% 77.30% 35.41% 121.34% 6,195.65% -99.41% -
  Horiz. % 155.64% 197.21% 111.23% 82.14% 37.11% 0.59% 100.00%
NP to SH 5,510 7,208 4,205 3,790 2,818 1,906 5,277 2.91%
  QoQ % -23.56% 71.41% 10.95% 34.49% 47.85% -63.88% -
  Horiz. % 104.42% 136.59% 79.69% 71.82% 53.40% 36.12% 100.00%
Tax Rate 33.75 % 30.89 % 32.81 % 37.11 % 57.37 % 98.59 % 35.75 % -3.76%
  QoQ % 9.26% -5.85% -11.59% -35.31% -41.81% 175.78% -
  Horiz. % 94.41% 86.41% 91.78% 103.80% 160.48% 275.78% 100.00%
Total Cost 490,698 500,453 498,932 490,462 479,463 494,394 545,223 -6.77%
  QoQ % -1.95% 0.30% 1.73% 2.29% -3.02% -9.32% -
  Horiz. % 90.00% 91.79% 91.51% 89.96% 87.94% 90.68% 100.00%
Net Worth 85,172 88,273 84,424 81,802 82,856 80,686 78,870 5.24%
  QoQ % -3.51% 4.56% 3.20% -1.27% 2.69% 2.30% -
  Horiz. % 107.99% 111.92% 107.04% 103.72% 105.05% 102.30% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 85,172 88,273 84,424 81,802 82,856 80,686 78,870 5.24%
  QoQ % -3.51% 4.56% 3.20% -1.27% 2.69% 2.30% -
  Horiz. % 107.99% 111.92% 107.04% 103.72% 105.05% 102.30% 100.00%
NOSH 131,034 131,750 131,913 131,940 131,518 132,272 131,450 -0.21%
  QoQ % -0.54% -0.12% -0.02% 0.32% -0.57% 0.63% -
  Horiz. % 99.68% 100.23% 100.35% 100.37% 100.05% 100.63% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.22 % 1.51 % 0.86 % 0.65 % 0.30 % 0.00 % 0.71 % 43.32%
  QoQ % -19.21% 75.58% 32.31% 116.67% 0.00% 0.00% -
  Horiz. % 171.83% 212.68% 121.13% 91.55% 42.25% 0.00% 100.00%
ROE 6.47 % 8.17 % 4.98 % 4.63 % 3.40 % 2.36 % 6.69 % -2.20%
  QoQ % -20.81% 64.06% 7.56% 36.18% 44.07% -64.72% -
  Horiz. % 96.71% 122.12% 74.44% 69.21% 50.82% 35.28% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 379.11 385.69 381.52 374.16 365.66 373.79 417.74 -6.25%
  QoQ % -1.71% 1.09% 1.97% 2.32% -2.18% -10.52% -
  Horiz. % 90.75% 92.33% 91.33% 89.57% 87.53% 89.48% 100.00%
EPS 4.21 5.47 3.19 2.87 2.14 1.44 4.01 3.29%
  QoQ % -23.03% 71.47% 11.15% 34.11% 48.61% -64.09% -
  Horiz. % 104.99% 136.41% 79.55% 71.57% 53.37% 35.91% 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 0.6500 0.6700 0.6400 0.6200 0.6300 0.6100 0.6000 5.47%
  QoQ % -2.99% 4.69% 3.23% -1.59% 3.28% 1.67% -
  Horiz. % 108.33% 111.67% 106.67% 103.33% 105.00% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,360
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 75.11 76.83 76.10 74.64 72.72 74.76 83.03 -6.45%
  QoQ % -2.24% 0.96% 1.96% 2.64% -2.73% -9.96% -
  Horiz. % 90.46% 92.53% 91.65% 89.90% 87.58% 90.04% 100.00%
EPS 0.83 1.09 0.64 0.57 0.43 0.29 0.80 2.48%
  QoQ % -23.85% 70.31% 12.28% 32.56% 48.28% -63.75% -
  Horiz. % 103.75% 136.25% 80.00% 71.25% 53.75% 36.25% 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 0.1288 0.1335 0.1277 0.1237 0.1253 0.1220 0.1193 5.23%
  QoQ % -3.52% 4.54% 3.23% -1.28% 2.70% 2.26% -
  Horiz. % 107.96% 111.90% 107.04% 103.69% 105.03% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.3100 0.3200 0.3200 0.3100 0.3400 0.3100 0.3300 -
P/RPS 0.08 0.08 0.08 0.08 0.09 0.08 0.08 -
  QoQ % 0.00% 0.00% 0.00% -11.11% 12.50% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 112.50% 100.00% 100.00%
P/EPS 7.37 5.85 10.04 10.79 15.87 21.51 8.22 -7.00%
  QoQ % 25.98% -41.73% -6.95% -32.01% -26.22% 161.68% -
  Horiz. % 89.66% 71.17% 122.14% 131.27% 193.07% 261.68% 100.00%
EY 13.56 17.10 9.96 9.27 6.30 4.65 12.16 7.51%
  QoQ % -20.70% 71.69% 7.44% 47.14% 35.48% -61.76% -
  Horiz. % 111.51% 140.62% 81.91% 76.23% 51.81% 38.24% 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 0.48 0.50 0.50 0.54 0.51 0.55 -8.65%
  QoQ % 0.00% -4.00% 0.00% -7.41% 5.88% -7.27% -
  Horiz. % 87.27% 87.27% 90.91% 90.91% 98.18% 92.73% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.3000 0.3200 0.3400 0.3000 0.2900 0.3400 0.3100 -
P/RPS 0.08 0.08 0.09 0.08 0.08 0.09 0.07 9.28%
  QoQ % 0.00% -11.11% 12.50% 0.00% -11.11% 28.57% -
  Horiz. % 114.29% 114.29% 128.57% 114.29% 114.29% 128.57% 100.00%
P/EPS 7.13 5.85 10.67 10.44 13.53 23.60 7.72 -5.15%
  QoQ % 21.88% -45.17% 2.20% -22.84% -42.67% 205.70% -
  Horiz. % 92.36% 75.78% 138.21% 135.23% 175.26% 305.70% 100.00%
EY 14.02 17.10 9.38 9.58 7.39 4.24 12.95 5.42%
  QoQ % -18.01% 82.30% -2.09% 29.63% 74.29% -67.26% -
  Horiz. % 108.26% 132.05% 72.43% 73.98% 57.07% 32.74% 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 0.53 0.48 0.46 0.56 0.52 -7.83%
  QoQ % -4.17% -9.43% 10.42% 4.35% -17.86% 7.69% -
  Horiz. % 88.46% 92.31% 101.92% 92.31% 88.46% 107.69% 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.
 


 

226  282  500  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers