Highlights

[CAB] QoQ TTM Result on 2011-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     60.29%    YoY -     133.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 505,013 490,966 487,685 488,452 496,771 508,148 503,272 0.23%
  QoQ % 2.86% 0.67% -0.16% -1.67% -2.24% 0.97% -
  Horiz. % 100.35% 97.55% 96.90% 97.06% 98.71% 100.97% 100.00%
PBT 21,296 19,554 18,162 14,582 9,167 11,135 6,459 121.04%
  QoQ % 8.91% 7.66% 24.55% 59.07% -17.67% 72.40% -
  Horiz. % 329.71% 302.74% 281.19% 225.76% 141.93% 172.40% 100.00%
Tax -5,543 -4,995 -5,262 -4,412 -3,094 -3,440 -2,119 89.52%
  QoQ % -10.97% 5.07% -19.27% -42.60% 10.06% -62.34% -
  Horiz. % 261.59% 235.72% 248.32% 208.21% 146.01% 162.34% 100.00%
NP 15,753 14,559 12,900 10,170 6,073 7,695 4,340 135.63%
  QoQ % 8.20% 12.86% 26.84% 67.46% -21.08% 77.30% -
  Horiz. % 362.97% 335.46% 297.24% 234.33% 139.93% 177.30% 100.00%
NP to SH 13,929 12,631 11,132 8,832 5,510 7,208 4,205 121.73%
  QoQ % 10.28% 13.47% 26.04% 60.29% -23.56% 71.41% -
  Horiz. % 331.25% 300.38% 264.73% 210.04% 131.03% 171.41% 100.00%
Tax Rate 26.03 % 25.54 % 28.97 % 30.26 % 33.75 % 30.89 % 32.81 % -14.26%
  QoQ % 1.92% -11.84% -4.26% -10.34% 9.26% -5.85% -
  Horiz. % 79.34% 77.84% 88.30% 92.23% 102.86% 94.15% 100.00%
Total Cost 489,260 476,407 474,785 478,282 490,698 500,453 498,932 -1.29%
  QoQ % 2.70% 0.34% -0.73% -2.53% -1.95% 0.30% -
  Horiz. % 98.06% 95.49% 95.16% 95.86% 98.35% 100.30% 100.00%
Net Worth 98,320 97,257 93,479 88,295 85,172 88,273 84,424 10.66%
  QoQ % 1.09% 4.04% 5.87% 3.67% -3.51% 4.56% -
  Horiz. % 116.46% 115.20% 110.73% 104.58% 100.89% 104.56% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 98,320 97,257 93,479 88,295 85,172 88,273 84,424 10.66%
  QoQ % 1.09% 4.04% 5.87% 3.67% -3.51% 4.56% -
  Horiz. % 116.46% 115.20% 110.73% 104.58% 100.89% 104.56% 100.00%
NOSH 131,093 131,428 131,661 131,783 131,034 131,750 131,913 -0.41%
  QoQ % -0.25% -0.18% -0.09% 0.57% -0.54% -0.12% -
  Horiz. % 99.38% 99.63% 99.81% 99.90% 99.33% 99.88% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.12 % 2.97 % 2.65 % 2.08 % 1.22 % 1.51 % 0.86 % 135.55%
  QoQ % 5.05% 12.08% 27.40% 70.49% -19.21% 75.58% -
  Horiz. % 362.79% 345.35% 308.14% 241.86% 141.86% 175.58% 100.00%
ROE 14.17 % 12.99 % 11.91 % 10.00 % 6.47 % 8.17 % 4.98 % 100.42%
  QoQ % 9.08% 9.07% 19.10% 54.56% -20.81% 64.06% -
  Horiz. % 284.54% 260.84% 239.16% 200.80% 129.92% 164.06% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 385.23 373.56 370.41 370.65 379.11 385.69 381.52 0.65%
  QoQ % 3.12% 0.85% -0.06% -2.23% -1.71% 1.09% -
  Horiz. % 100.97% 97.91% 97.09% 97.15% 99.37% 101.09% 100.00%
EPS 10.63 9.61 8.46 6.70 4.21 5.47 3.19 122.61%
  QoQ % 10.61% 13.59% 26.27% 59.14% -23.03% 71.47% -
  Horiz. % 333.23% 301.25% 265.20% 210.03% 131.97% 171.47% 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 0.7500 0.7400 0.7100 0.6700 0.6500 0.6700 0.6400 11.12%
  QoQ % 1.35% 4.23% 5.97% 3.08% -2.99% 4.69% -
  Horiz. % 117.19% 115.62% 110.94% 104.69% 101.56% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 73.14 71.10 70.63 70.74 71.94 73.59 72.88 0.24%
  QoQ % 2.87% 0.67% -0.16% -1.67% -2.24% 0.97% -
  Horiz. % 100.36% 97.56% 96.91% 97.06% 98.71% 100.97% 100.00%
EPS 2.02 1.83 1.61 1.28 0.80 1.04 0.61 121.68%
  QoQ % 10.38% 13.66% 25.78% 60.00% -23.08% 70.49% -
  Horiz. % 331.15% 300.00% 263.93% 209.84% 131.15% 170.49% 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 0.1424 0.1408 0.1354 0.1279 0.1233 0.1278 0.1223 10.65%
  QoQ % 1.14% 3.99% 5.86% 3.73% -3.52% 4.50% -
  Horiz. % 116.43% 115.13% 110.71% 104.58% 100.82% 104.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3400 0.3300 0.2900 0.3000 0.3100 0.3200 0.3200 -
P/RPS 0.09 0.09 0.08 0.08 0.08 0.08 0.08 8.15%
  QoQ % 0.00% 12.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 112.50% 100.00% 100.00% 100.00% 100.00% 100.00%
P/EPS 3.20 3.43 3.43 4.48 7.37 5.85 10.04 -53.24%
  QoQ % -6.71% 0.00% -23.44% -39.21% 25.98% -41.73% -
  Horiz. % 31.87% 34.16% 34.16% 44.62% 73.41% 58.27% 100.00%
EY 31.25 29.12 29.16 22.34 13.56 17.10 9.96 113.87%
  QoQ % 7.31% -0.14% 30.53% 64.75% -20.70% 71.69% -
  Horiz. % 313.76% 292.37% 292.77% 224.30% 136.14% 171.69% 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 0.45 0.41 0.45 0.48 0.48 0.50 -6.77%
  QoQ % 0.00% 9.76% -8.89% -6.25% 0.00% -4.00% -
  Horiz. % 90.00% 90.00% 82.00% 90.00% 96.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 -
Price 0.3800 0.3400 0.3400 0.2900 0.3000 0.3200 0.3400 -
P/RPS 0.10 0.09 0.09 0.08 0.08 0.08 0.09 7.26%
  QoQ % 11.11% 0.00% 12.50% 0.00% 0.00% -11.11% -
  Horiz. % 111.11% 100.00% 100.00% 88.89% 88.89% 88.89% 100.00%
P/EPS 3.58 3.54 4.02 4.33 7.13 5.85 10.67 -51.62%
  QoQ % 1.13% -11.94% -7.16% -39.27% 21.88% -45.17% -
  Horiz. % 33.55% 33.18% 37.68% 40.58% 66.82% 54.83% 100.00%
EY 27.96 28.27 24.87 23.11 14.02 17.10 9.38 106.71%
  QoQ % -1.10% 13.67% 7.62% 64.84% -18.01% 82.30% -
  Horiz. % 298.08% 301.39% 265.14% 246.38% 149.47% 182.30% 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 0.51 0.46 0.48 0.43 0.46 0.48 0.53 -2.52%
  QoQ % 10.87% -4.17% 11.63% -6.52% -4.17% -9.43% -
  Horiz. % 96.23% 86.79% 90.57% 81.13% 86.79% 90.57% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS