Highlights

[CAB] YoY Annualized Quarter Result on 2013-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     221.23%    YoY -     120.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,057,906 837,460 657,606 584,633 529,509 480,186 507,470 13.01%
  YoY % 26.32% 27.35% 12.48% 10.41% 10.27% -5.38% -
  Horiz. % 208.47% 165.03% 129.59% 115.21% 104.34% 94.62% 100.00%
PBT 22,854 17,274 10,577 2,501 -9,274 16,632 7,262 21.03%
  YoY % 32.30% 63.32% 322.87% 126.97% -155.76% 129.01% -
  Horiz. % 314.69% 237.86% 145.64% 34.44% -127.70% 229.01% 100.00%
Tax -6,666 -6,157 -4,718 360 8 -4,840 -2,410 18.46%
  YoY % -8.27% -30.49% -1,410.74% 4,400.00% 100.17% -100.77% -
  Horiz. % 276.55% 255.42% 195.74% -14.93% -0.33% 200.77% 100.00%
NP 16,188 11,117 5,858 2,861 -9,266 11,792 4,852 22.22%
  YoY % 45.61% 89.76% 104.75% 130.88% -178.58% 143.03% -
  Horiz. % 333.64% 229.13% 120.75% 58.97% -190.99% 243.03% 100.00%
NP to SH 9,634 9,660 5,942 1,869 -9,120 9,673 4,441 13.76%
  YoY % -0.26% 62.55% 217.90% 120.50% -194.28% 117.80% -
  Horiz. % 216.93% 217.50% 133.80% 42.09% -205.34% 217.80% 100.00%
Tax Rate 29.17 % 35.64 % 44.61 % -14.39 % - % 29.10 % 33.19 % -2.13%
  YoY % -18.15% -20.11% 410.01% 0.00% 0.00% -12.32% -
  Horiz. % 87.89% 107.38% 134.41% -43.36% 0.00% 87.68% 100.00%
Total Cost 1,041,718 826,342 651,748 581,772 538,775 468,394 502,618 12.90%
  YoY % 26.06% 26.79% 12.03% 7.98% 15.03% -6.81% -
  Horiz. % 207.26% 164.41% 129.67% 115.75% 107.19% 93.19% 100.00%
Net Worth 206,682 155,443 145,937 130,941 90,761 93,485 84,262 16.11%
  YoY % 32.96% 6.51% 11.45% 44.27% -2.91% 10.95% -
  Horiz. % 245.28% 184.47% 173.19% 155.40% 107.71% 110.95% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 206,682 155,443 145,937 130,941 90,761 93,485 84,262 16.11%
  YoY % 32.96% 6.51% 11.45% 44.27% -2.91% 10.95% -
  Horiz. % 245.28% 184.47% 173.19% 155.40% 107.71% 110.95% 100.00%
NOSH 157,772 135,167 131,474 132,264 131,538 131,669 131,660 3.06%
  YoY % 16.72% 2.81% -0.60% 0.55% -0.10% 0.01% -
  Horiz. % 119.83% 102.66% 99.86% 100.46% 99.91% 100.01% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.53 % 1.33 % 0.89 % 0.49 % -1.75 % 2.46 % 0.96 % 8.07%
  YoY % 15.04% 49.44% 81.63% 128.00% -171.14% 156.25% -
  Horiz. % 159.38% 138.54% 92.71% 51.04% -182.29% 256.25% 100.00%
ROE 4.66 % 6.21 % 4.07 % 1.43 % -10.05 % 10.35 % 5.27 % -2.03%
  YoY % -24.96% 52.58% 184.62% 114.23% -197.10% 96.39% -
  Horiz. % 88.43% 117.84% 77.23% 27.13% -190.70% 196.39% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 670.52 619.57 500.18 442.02 402.55 364.69 385.44 9.66%
  YoY % 8.22% 23.87% 13.16% 9.80% 10.38% -5.38% -
  Horiz. % 173.96% 160.74% 129.77% 114.68% 104.44% 94.62% 100.00%
EPS 6.11 7.15 4.52 1.41 -6.93 7.35 3.37 10.42%
  YoY % -14.55% 58.19% 220.57% 120.35% -194.29% 118.10% -
  Horiz. % 181.31% 212.17% 134.12% 41.84% -205.64% 218.10% 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 1.3100 1.1500 1.1100 0.9900 0.6900 0.7100 0.6400 12.67%
  YoY % 13.91% 3.60% 12.12% 43.48% -2.82% 10.94% -
  Horiz. % 204.69% 179.69% 173.44% 154.69% 107.81% 110.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,360
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 159.96 126.63 99.43 88.40 80.06 72.61 76.73 13.01%
  YoY % 26.32% 27.36% 12.48% 10.42% 10.26% -5.37% -
  Horiz. % 208.47% 165.03% 129.58% 115.21% 104.34% 94.63% 100.00%
EPS 1.46 1.46 0.90 0.28 -1.38 1.46 0.67 13.85%
  YoY % 0.00% 62.22% 221.43% 120.29% -194.52% 117.91% -
  Horiz. % 217.91% 217.91% 134.33% 41.79% -205.97% 217.91% 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 0.3125 0.2350 0.2207 0.1980 0.1372 0.1414 0.1274 16.11%
  YoY % 32.98% 6.48% 11.46% 44.31% -2.97% 10.99% -
  Horiz. % 245.29% 184.46% 173.23% 155.42% 107.69% 110.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5700 1.0600 0.5600 0.5550 0.3500 0.2900 0.3200 -
P/RPS 0.23 0.17 0.11 0.13 0.09 0.08 0.08 19.23%
  YoY % 35.29% 54.55% -15.38% 44.44% 12.50% 0.00% -
  Horiz. % 287.50% 212.50% 137.50% 162.50% 112.50% 100.00% 100.00%
P/EPS 25.71 14.83 12.39 39.27 -5.05 3.95 9.49 18.05%
  YoY % 73.36% 19.69% -68.45% 877.62% -227.85% -58.38% -
  Horiz. % 270.92% 156.27% 130.56% 413.80% -53.21% 41.62% 100.00%
EY 3.89 6.74 8.07 2.55 -19.81 25.33 10.54 -15.29%
  YoY % -42.28% -16.48% 216.47% 112.87% -178.21% 140.32% -
  Horiz. % 36.91% 63.95% 76.57% 24.19% -187.95% 240.32% 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 1.20 0.92 0.50 0.56 0.51 0.41 0.50 15.69%
  YoY % 30.43% 84.00% -10.71% 9.80% 24.39% -18.00% -
  Horiz. % 240.00% 184.00% 100.00% 112.00% 102.00% 82.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.7800 0.9400 0.8650 0.5700 0.3500 0.3400 0.3400 -
P/RPS 0.27 0.15 0.17 0.13 0.09 0.09 0.09 20.07%
  YoY % 80.00% -11.76% 30.77% 44.44% 0.00% 0.00% -
  Horiz. % 300.00% 166.67% 188.89% 144.44% 100.00% 100.00% 100.00%
P/EPS 29.15 13.15 19.14 40.33 -5.05 4.63 10.08 19.34%
  YoY % 121.67% -31.30% -52.54% 898.61% -209.07% -54.07% -
  Horiz. % 289.19% 130.46% 189.88% 400.10% -50.10% 45.93% 100.00%
EY 3.43 7.60 5.23 2.48 -19.81 21.61 9.92 -16.21%
  YoY % -54.87% 45.32% 110.89% 112.52% -191.67% 117.84% -
  Horiz. % 34.58% 76.61% 52.72% 25.00% -199.70% 217.84% 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 1.36 0.82 0.78 0.58 0.51 0.48 0.53 16.99%
  YoY % 65.85% 5.13% 34.48% 13.73% 6.25% -9.43% -
  Horiz. % 256.60% 154.72% 147.17% 109.43% 96.23% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers