Highlights

[CAB] YoY Annualized Quarter Result on 2012-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     6.27%    YoY -     -194.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 837,460 657,606 584,633 529,509 480,186 507,470 495,664 9.13%
  YoY % 27.35% 12.48% 10.41% 10.27% -5.38% 2.38% -
  Horiz. % 168.96% 132.67% 117.95% 106.83% 96.88% 102.38% 100.00%
PBT 17,274 10,577 2,501 -9,274 16,632 7,262 820 66.15%
  YoY % 63.32% 322.87% 126.97% -155.76% 129.01% 785.69% -
  Horiz. % 2,106.67% 1,289.92% 305.04% -1,131.06% 2,028.29% 885.69% 100.00%
Tax -6,157 -4,718 360 8 -4,840 -2,410 -1,724 23.62%
  YoY % -30.49% -1,410.74% 4,400.00% 100.17% -100.77% -39.83% -
  Horiz. % 357.15% 273.70% -20.88% -0.46% 280.74% 139.83% 100.00%
NP 11,117 5,858 2,861 -9,266 11,792 4,852 -904 -
  YoY % 89.76% 104.75% 130.88% -178.58% 143.03% 636.73% -
  Horiz. % -1,229.79% -648.08% -316.52% 1,025.07% -1,304.42% -536.73% 100.00%
NP to SH 9,660 5,942 1,869 -9,120 9,673 4,441 1,376 38.36%
  YoY % 62.55% 217.90% 120.50% -194.28% 117.80% 222.77% -
  Horiz. % 702.03% 431.88% 135.85% -662.79% 703.00% 322.77% 100.00%
Tax Rate 35.64 % 44.61 % -14.39 % - % 29.10 % 33.19 % 210.24 % -25.60%
  YoY % -20.11% 410.01% 0.00% 0.00% -12.32% -84.21% -
  Horiz. % 16.95% 21.22% -6.84% 0.00% 13.84% 15.79% 100.00%
Total Cost 826,342 651,748 581,772 538,775 468,394 502,618 496,568 8.85%
  YoY % 26.79% 12.03% 7.98% 15.03% -6.81% 1.22% -
  Horiz. % 166.41% 131.25% 117.16% 108.50% 94.33% 101.22% 100.00%
Net Worth 155,443 145,937 130,941 90,761 93,485 84,262 79,384 11.85%
  YoY % 6.51% 11.45% 44.27% -2.91% 10.95% 6.14% -
  Horiz. % 195.81% 183.84% 164.95% 114.33% 117.76% 106.14% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 155,443 145,937 130,941 90,761 93,485 84,262 79,384 11.85%
  YoY % 6.51% 11.45% 44.27% -2.91% 10.95% 6.14% -
  Horiz. % 195.81% 183.84% 164.95% 114.33% 117.76% 106.14% 100.00%
NOSH 135,167 131,474 132,264 131,538 131,669 131,660 132,307 0.36%
  YoY % 2.81% -0.60% 0.55% -0.10% 0.01% -0.49% -
  Horiz. % 102.16% 99.37% 99.97% 99.42% 99.52% 99.51% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.33 % 0.89 % 0.49 % -1.75 % 2.46 % 0.96 % -0.18 % -
  YoY % 49.44% 81.63% 128.00% -171.14% 156.25% 633.33% -
  Horiz. % -738.89% -494.44% -272.22% 972.22% -1,366.67% -533.33% 100.00%
ROE 6.21 % 4.07 % 1.43 % -10.05 % 10.35 % 5.27 % 1.73 % 23.73%
  YoY % 52.58% 184.62% 114.23% -197.10% 96.39% 204.62% -
  Horiz. % 358.96% 235.26% 82.66% -580.92% 598.27% 304.62% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 619.57 500.18 442.02 402.55 364.69 385.44 374.63 8.74%
  YoY % 23.87% 13.16% 9.80% 10.38% -5.38% 2.89% -
  Horiz. % 165.38% 133.51% 117.99% 107.45% 97.35% 102.89% 100.00%
EPS 7.15 4.52 1.41 -6.93 7.35 3.37 1.04 37.87%
  YoY % 58.19% 220.57% 120.35% -194.29% 118.10% 224.04% -
  Horiz. % 687.50% 434.62% 135.58% -666.35% 706.73% 324.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1500 1.1100 0.9900 0.6900 0.7100 0.6400 0.6000 11.45%
  YoY % 3.60% 12.12% 43.48% -2.82% 10.94% 6.67% -
  Horiz. % 191.67% 185.00% 165.00% 115.00% 118.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 126.80 99.57 88.52 80.17 72.70 76.84 75.05 9.13%
  YoY % 27.35% 12.48% 10.42% 10.28% -5.39% 2.39% -
  Horiz. % 168.95% 132.67% 117.95% 106.82% 96.87% 102.39% 100.00%
EPS 1.46 0.90 0.28 -1.38 1.46 0.67 0.21 38.13%
  YoY % 62.22% 221.43% 120.29% -194.52% 117.91% 219.05% -
  Horiz. % 695.24% 428.57% 133.33% -657.14% 695.24% 319.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2354 0.2210 0.1983 0.1374 0.1415 0.1276 0.1202 11.85%
  YoY % 6.52% 11.45% 44.32% -2.90% 10.89% 6.16% -
  Horiz. % 195.84% 183.86% 164.98% 114.31% 117.72% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0600 0.5600 0.5550 0.3500 0.2900 0.3200 0.3300 -
P/RPS 0.17 0.11 0.13 0.09 0.08 0.08 0.09 11.18%
  YoY % 54.55% -15.38% 44.44% 12.50% 0.00% -11.11% -
  Horiz. % 188.89% 122.22% 144.44% 100.00% 88.89% 88.89% 100.00%
P/EPS 14.83 12.39 39.27 -5.05 3.95 9.49 31.73 -11.90%
  YoY % 19.69% -68.45% 877.62% -227.85% -58.38% -70.09% -
  Horiz. % 46.74% 39.05% 123.76% -15.92% 12.45% 29.91% 100.00%
EY 6.74 8.07 2.55 -19.81 25.33 10.54 3.15 13.51%
  YoY % -16.48% 216.47% 112.87% -178.21% 140.32% 234.60% -
  Horiz. % 213.97% 256.19% 80.95% -628.89% 804.13% 334.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.92 0.50 0.56 0.51 0.41 0.50 0.55 8.95%
  YoY % 84.00% -10.71% 9.80% 24.39% -18.00% -9.09% -
  Horiz. % 167.27% 90.91% 101.82% 92.73% 74.55% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.9400 0.8650 0.5700 0.3500 0.3400 0.3400 0.3100 -
P/RPS 0.15 0.17 0.13 0.09 0.09 0.09 0.08 11.04%
  YoY % -11.76% 30.77% 44.44% 0.00% 0.00% 12.50% -
  Horiz. % 187.50% 212.50% 162.50% 112.50% 112.50% 112.50% 100.00%
P/EPS 13.15 19.14 40.33 -5.05 4.63 10.08 29.81 -12.75%
  YoY % -31.30% -52.54% 898.61% -209.07% -54.07% -66.19% -
  Horiz. % 44.11% 64.21% 135.29% -16.94% 15.53% 33.81% 100.00%
EY 7.60 5.23 2.48 -19.81 21.61 9.92 3.35 14.62%
  YoY % 45.32% 110.89% 112.52% -191.67% 117.84% 196.12% -
  Horiz. % 226.87% 156.12% 74.03% -591.34% 645.07% 296.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.78 0.58 0.51 0.48 0.53 0.52 7.88%
  YoY % 5.13% 34.48% 13.73% 6.25% -9.43% 1.92% -
  Horiz. % 157.69% 150.00% 111.54% 98.08% 92.31% 101.92% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers