Highlights

[CAB] YoY Annualized Quarter Result on 2014-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     -33.35%    YoY -     217.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,441,182 1,057,906 837,460 657,606 584,633 529,509 480,186 20.08%
  YoY % 36.23% 26.32% 27.35% 12.48% 10.41% 10.27% -
  Horiz. % 300.13% 220.31% 174.40% 136.95% 121.75% 110.27% 100.00%
PBT 71,714 22,854 17,274 10,577 2,501 -9,274 16,632 27.55%
  YoY % 213.79% 32.30% 63.32% 322.87% 126.97% -155.76% -
  Horiz. % 431.18% 137.41% 103.86% 63.60% 15.04% -55.76% 100.00%
Tax -20,370 -6,666 -6,157 -4,718 360 8 -4,840 27.04%
  YoY % -205.56% -8.27% -30.49% -1,410.74% 4,400.00% 100.17% -
  Horiz. % 420.88% 137.74% 127.22% 97.49% -7.44% -0.17% 100.00%
NP 51,344 16,188 11,117 5,858 2,861 -9,266 11,792 27.76%
  YoY % 217.17% 45.61% 89.76% 104.75% 130.88% -178.58% -
  Horiz. % 435.41% 137.28% 94.28% 49.68% 24.27% -78.58% 100.00%
NP to SH 41,341 9,634 9,660 5,942 1,869 -9,120 9,673 27.36%
  YoY % 329.09% -0.26% 62.55% 217.90% 120.50% -194.28% -
  Horiz. % 427.37% 99.60% 99.86% 61.43% 19.32% -94.28% 100.00%
Tax Rate 28.41 % 29.17 % 35.64 % 44.61 % -14.39 % - % 29.10 % -0.40%
  YoY % -2.61% -18.15% -20.11% 410.01% 0.00% 0.00% -
  Horiz. % 97.63% 100.24% 122.47% 153.30% -49.45% 0.00% 100.00%
Total Cost 1,389,838 1,041,718 826,342 651,748 581,772 538,775 468,394 19.85%
  YoY % 33.42% 26.06% 26.79% 12.03% 7.98% 15.03% -
  Horiz. % 296.72% 222.40% 176.42% 139.15% 124.21% 115.03% 100.00%
Net Worth 266,640 206,682 155,443 145,937 130,941 90,761 93,485 19.07%
  YoY % 29.01% 32.96% 6.51% 11.45% 44.27% -2.91% -
  Horiz. % 285.22% 221.09% 166.28% 156.11% 140.07% 97.09% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 266,640 206,682 155,443 145,937 130,941 90,761 93,485 19.07%
  YoY % 29.01% 32.96% 6.51% 11.45% 44.27% -2.91% -
  Horiz. % 285.22% 221.09% 166.28% 156.11% 140.07% 97.09% 100.00%
NOSH 180,162 157,772 135,167 131,474 132,264 131,538 131,669 5.36%
  YoY % 14.19% 16.72% 2.81% -0.60% 0.55% -0.10% -
  Horiz. % 136.83% 119.82% 102.66% 99.85% 100.45% 99.90% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.56 % 1.53 % 1.33 % 0.89 % 0.49 % -1.75 % 2.46 % 6.35%
  YoY % 132.68% 15.04% 49.44% 81.63% 128.00% -171.14% -
  Horiz. % 144.72% 62.20% 54.07% 36.18% 19.92% -71.14% 100.00%
ROE 15.50 % 4.66 % 6.21 % 4.07 % 1.43 % -10.05 % 10.35 % 6.96%
  YoY % 232.62% -24.96% 52.58% 184.62% 114.23% -197.10% -
  Horiz. % 149.76% 45.02% 60.00% 39.32% 13.82% -97.10% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 799.93 670.52 619.57 500.18 442.02 402.55 364.69 13.97%
  YoY % 19.30% 8.22% 23.87% 13.16% 9.80% 10.38% -
  Horiz. % 219.35% 183.86% 169.89% 137.15% 121.20% 110.38% 100.00%
EPS 22.95 6.11 7.15 4.52 1.41 -6.93 7.35 20.88%
  YoY % 275.61% -14.55% 58.19% 220.57% 120.35% -194.29% -
  Horiz. % 312.24% 83.13% 97.28% 61.50% 19.18% -94.29% 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 1.4800 1.3100 1.1500 1.1100 0.9900 0.6900 0.7100 13.01%
  YoY % 12.98% 13.91% 3.60% 12.12% 43.48% -2.82% -
  Horiz. % 208.45% 184.51% 161.97% 156.34% 139.44% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 208.71 153.21 121.28 95.24 84.67 76.68 69.54 20.08%
  YoY % 36.22% 26.33% 27.34% 12.48% 10.42% 10.27% -
  Horiz. % 300.13% 220.32% 174.40% 136.96% 121.76% 110.27% 100.00%
EPS 5.99 1.40 1.40 0.86 0.27 -1.32 1.40 27.39%
  YoY % 327.86% 0.00% 62.79% 218.52% 120.45% -194.29% -
  Horiz. % 427.86% 100.00% 100.00% 61.43% 19.29% -94.29% 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 0.3862 0.2993 0.2251 0.2113 0.1896 0.1314 0.1354 19.07%
  YoY % 29.03% 32.96% 6.53% 11.45% 44.29% -2.95% -
  Horiz. % 285.23% 221.05% 166.25% 156.06% 140.03% 97.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.8400 1.5700 1.0600 0.5600 0.5550 0.3500 0.2900 -
P/RPS 0.36 0.23 0.17 0.11 0.13 0.09 0.08 28.46%
  YoY % 56.52% 35.29% 54.55% -15.38% 44.44% 12.50% -
  Horiz. % 450.00% 287.50% 212.50% 137.50% 162.50% 112.50% 100.00%
P/EPS 12.38 25.71 14.83 12.39 39.27 -5.05 3.95 20.95%
  YoY % -51.85% 73.36% 19.69% -68.45% 877.62% -227.85% -
  Horiz. % 313.42% 650.89% 375.44% 313.67% 994.18% -127.85% 100.00%
EY 8.08 3.89 6.74 8.07 2.55 -19.81 25.33 -17.33%
  YoY % 107.71% -42.28% -16.48% 216.47% 112.87% -178.21% -
  Horiz. % 31.90% 15.36% 26.61% 31.86% 10.07% -78.21% 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 1.92 1.20 0.92 0.50 0.56 0.51 0.41 29.32%
  YoY % 60.00% 30.43% 84.00% -10.71% 9.80% 24.39% -
  Horiz. % 468.29% 292.68% 224.39% 121.95% 136.59% 124.39% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 -
Price 1.0400 1.7800 0.9400 0.8650 0.5700 0.3500 0.3400 -
P/RPS 0.13 0.27 0.15 0.17 0.13 0.09 0.09 6.31%
  YoY % -51.85% 80.00% -11.76% 30.77% 44.44% 0.00% -
  Horiz. % 144.44% 300.00% 166.67% 188.89% 144.44% 100.00% 100.00%
P/EPS 4.53 29.15 13.15 19.14 40.33 -5.05 4.63 -0.36%
  YoY % -84.46% 121.67% -31.30% -52.54% 898.61% -209.07% -
  Horiz. % 97.84% 629.59% 284.02% 413.39% 871.06% -109.07% 100.00%
EY 22.06 3.43 7.60 5.23 2.48 -19.81 21.61 0.34%
  YoY % 543.15% -54.87% 45.32% 110.89% 112.52% -191.67% -
  Horiz. % 102.08% 15.87% 35.17% 24.20% 11.48% -91.67% 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 0.70 1.36 0.82 0.78 0.58 0.51 0.48 6.48%
  YoY % -48.53% 65.85% 5.13% 34.48% 13.73% 6.25% -
  Horiz. % 145.83% 283.33% 170.83% 162.50% 120.83% 106.25% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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