Highlights

[CAB] QoQ TTM Result on 2013-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     119.34%    YoY -     -78.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 629,926 609,000 575,896 554,993 535,897 534,553 527,958 12.46%
  QoQ % 3.44% 5.75% 3.77% 3.56% 0.25% 1.25% -
  Horiz. % 119.31% 115.35% 109.08% 105.12% 101.50% 101.25% 100.00%
PBT 18,555 15,622 8,951 4,383 -3,562 119 124 2,692.96%
  QoQ % 18.77% 74.53% 104.22% 223.05% -3,093.28% -4.03% -
  Horiz. % 14,963.71% 12,598.39% 7,218.55% 3,534.68% -2,872.58% 95.97% 100.00%
Tax -2,934 -2,090 1,545 1,617 2,382 1,281 -1,359 66.81%
  QoQ % -40.38% -235.28% -4.45% -32.12% 85.95% 194.26% -
  Horiz. % 215.89% 153.79% -113.69% -118.98% -175.28% -94.26% 100.00%
NP 15,621 13,532 10,496 6,000 -1,180 1,400 -1,235 -
  QoQ % 15.44% 28.93% 74.93% 608.47% -184.29% 213.36% -
  Horiz. % -1,264.86% -1,095.71% -849.88% -485.83% 95.55% -113.36% 100.00%
NP to SH 14,026 11,936 5,232 1,084 -5,604 -3,010 -1,464 -
  QoQ % 17.51% 128.13% 382.66% 119.34% -86.18% -105.60% -
  Horiz. % -958.06% -815.30% -357.38% -74.04% 382.79% 205.60% 100.00%
Tax Rate 15.81 % 13.38 % -17.26 % -36.89 % - % -1,076.47 % 1,095.97 % -94.03%
  QoQ % 18.16% 177.52% 53.21% 0.00% 0.00% -198.22% -
  Horiz. % 1.44% 1.22% -1.57% -3.37% 0.00% -98.22% 100.00%
Total Cost 614,305 595,468 565,400 548,993 537,077 533,153 529,193 10.42%
  QoQ % 3.16% 5.32% 2.99% 2.22% 0.74% 0.75% -
  Horiz. % 116.08% 112.52% 106.84% 103.74% 101.49% 100.75% 100.00%
Net Worth 142,462 140,716 130,380 129,181 128,240 128,842 90,849 34.86%
  QoQ % 1.24% 7.93% 0.93% 0.73% -0.47% 41.82% -
  Horiz. % 156.81% 154.89% 143.51% 142.19% 141.16% 141.82% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 142,462 140,716 130,380 129,181 128,240 128,842 90,849 34.86%
  QoQ % 1.24% 7.93% 0.93% 0.73% -0.47% 41.82% -
  Horiz. % 156.81% 154.89% 143.51% 142.19% 141.16% 141.82% 100.00%
NOSH 131,910 131,510 131,696 131,818 130,857 131,471 131,666 0.12%
  QoQ % 0.30% -0.14% -0.09% 0.73% -0.47% -0.15% -
  Horiz. % 100.18% 99.88% 100.02% 100.12% 99.39% 99.85% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.48 % 2.22 % 1.82 % 1.08 % -0.22 % 0.26 % -0.23 % -
  QoQ % 11.71% 21.98% 68.52% 590.91% -184.62% 213.04% -
  Horiz. % -1,078.26% -965.22% -791.30% -469.57% 95.65% -113.04% 100.00%
ROE 9.85 % 8.48 % 4.01 % 0.84 % -4.37 % -2.34 % -1.61 % -
  QoQ % 16.16% 111.47% 377.38% 119.22% -86.75% -45.34% -
  Horiz. % -611.80% -526.71% -249.07% -52.17% 271.43% 145.34% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 477.54 463.08 437.29 421.03 409.53 406.59 400.98 12.32%
  QoQ % 3.12% 5.90% 3.86% 2.81% 0.72% 1.40% -
  Horiz. % 119.09% 115.49% 109.06% 105.00% 102.13% 101.40% 100.00%
EPS 10.63 9.08 3.97 0.82 -4.28 -2.29 -1.11 -
  QoQ % 17.07% 128.72% 384.15% 119.16% -86.90% -106.31% -
  Horiz. % -957.66% -818.02% -357.66% -73.87% 385.59% 206.31% 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 1.0800 1.0700 0.9900 0.9800 0.9800 0.9800 0.6900 34.70%
  QoQ % 0.93% 8.08% 1.02% 0.00% 0.00% 42.03% -
  Horiz. % 156.52% 155.07% 143.48% 142.03% 142.03% 142.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 95.38 92.21 87.20 84.03 81.14 80.94 79.94 12.46%
  QoQ % 3.44% 5.75% 3.77% 3.56% 0.25% 1.25% -
  Horiz. % 119.31% 115.35% 109.08% 105.12% 101.50% 101.25% 100.00%
EPS 2.12 1.81 0.79 0.16 -0.85 -0.46 -0.22 -
  QoQ % 17.13% 129.11% 393.75% 118.82% -84.78% -109.09% -
  Horiz. % -963.64% -822.73% -359.09% -72.73% 386.36% 209.09% 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 0.2157 0.2131 0.1974 0.1956 0.1942 0.1951 0.1376 34.83%
  QoQ % 1.22% 7.95% 0.92% 0.72% -0.46% 41.79% -
  Horiz. % 156.76% 154.87% 143.46% 142.15% 141.13% 141.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.5300 0.5800 0.5550 0.4450 0.3700 0.3500 0.3500 -
P/RPS 0.11 0.13 0.13 0.11 0.09 0.09 0.09 14.27%
  QoQ % -15.38% 0.00% 18.18% 22.22% 0.00% 0.00% -
  Horiz. % 122.22% 144.44% 144.44% 122.22% 100.00% 100.00% 100.00%
P/EPS 4.98 6.39 13.97 54.11 -8.64 -15.29 -31.48 -
  QoQ % -22.07% -54.26% -74.18% 726.27% 43.49% 51.43% -
  Horiz. % -15.82% -20.30% -44.38% -171.89% 27.45% 48.57% 100.00%
EY 20.06 15.65 7.16 1.85 -11.57 -6.54 -3.18 -
  QoQ % 28.18% 118.58% 287.03% 115.99% -76.91% -105.66% -
  Horiz. % -630.82% -492.14% -225.16% -58.18% 363.84% 205.66% 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 0.49 0.54 0.56 0.45 0.38 0.36 0.51 -2.62%
  QoQ % -9.26% -3.57% 24.44% 18.42% 5.56% -29.41% -
  Horiz. % 96.08% 105.88% 109.80% 88.24% 74.51% 70.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 29/08/12 -
Price 0.5000 0.5750 0.5700 0.5650 0.4450 0.3700 0.3500 -
P/RPS 0.10 0.12 0.13 0.13 0.11 0.09 0.09 7.26%
  QoQ % -16.67% -7.69% 0.00% 18.18% 22.22% 0.00% -
  Horiz. % 111.11% 133.33% 144.44% 144.44% 122.22% 100.00% 100.00%
P/EPS 4.70 6.34 14.35 68.71 -10.39 -16.16 -31.48 -
  QoQ % -25.87% -55.82% -79.12% 761.31% 35.71% 48.67% -
  Horiz. % -14.93% -20.14% -45.58% -218.27% 33.01% 51.33% 100.00%
EY 21.27 15.78 6.97 1.46 -9.62 -6.19 -3.18 -
  QoQ % 34.79% 126.40% 377.40% 115.18% -55.41% -94.65% -
  Horiz. % -668.87% -496.23% -219.18% -45.91% 302.52% 194.65% 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 0.54 0.58 0.58 0.45 0.38 0.51 -6.63%
  QoQ % -14.81% -6.90% 0.00% 28.89% 18.42% -25.49% -
  Horiz. % 90.20% 105.88% 113.73% 113.73% 88.24% 74.51% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers