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 - 698,008
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 90.25 87.25 82.51 79.51 76.78 76.58 75.64 12.46%
  QoQ % 3.44% 5.74% 3.77% 3.56% 0.26% 1.24% -
  Horiz. % 119.32% 115.35% 109.08% 105.12% 101.51% 101.24% 100.00%
EPS 2.01 1.71 0.75 0.16 -0.80 -0.43 -0.21 -
  QoQ % 17.54% 128.00% 368.75% 120.00% -86.05% -104.76% -
  Horiz. % -957.14% -814.29% -357.14% -76.19% 380.95% 204.76% 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 0.2041 0.2016 0.1868 0.1851 0.1837 0.1846 0.1302 34.83%
  QoQ % 1.24% 7.92% 0.92% 0.76% -0.49% 41.78% -
  Horiz. % 156.76% 154.84% 143.47% 142.17% 141.09% 141.78% 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.
 


TOP ARTICLES

1. Inflation theme stocks, or what to do as the world crashes Investing theory 7 - mental models
2. Everything about Face Masks - Koon Yew Yin Koon Yew Yin's Blog
3. Problems at cruise operators Genting Hong Kong could cause major financial trouble for three Malaysian banks save malaysia!
4. MBL - Concealing A Material Transaction and Its CASH (Part 6) MBL - What the hell are you doing?
5. Najib irked by “farewell” message to Dr M attributed to him, slams gutter politics save malaysia!
6. 23012022 #DNEX 突破0.97, 可以站稳吗?聊聊星期一开市要如何操作 . 盘后技术分析简评. Double Swords 双剑论股
7. 23012022 #TENAGA 有机会跌破9块吗? 简单估值找便宜价,配合技术分析找买点. 心中有价, 交易不会慌. Double Swords 双剑论股
8. 23012022 #FRONTKN 耐心等待好价钱. 简单估值找便宜价,配合技术分析找买点. 心中有价, 交易不会慌. Double Swords 双剑论股
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

374  393  584  1525 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.985+0.02 
 SMTRACK 0.19-0.03 
 G3 0.080.00 
 SAPNRG 0.045-0.005 
 MATANG 0.10+0.01 
 AGES 0.0250.00 
 INARI 3.24-0.05 
 WIDAD 0.375+0.005 
 CUSCAPI 0.425+0.03 
 ATAIMS 0.495-0.025 
PARTNERS & BROKERS