Highlights

[CAB] YoY Annualized Quarter Result on 2015-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     754.47%    YoY -     62.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,712,717 1,441,182 1,057,906 837,460 657,606 584,633 529,509 21.60%
  YoY % 18.84% 36.23% 26.32% 27.35% 12.48% 10.41% -
  Horiz. % 323.45% 272.17% 199.79% 158.16% 124.19% 110.41% 100.00%
PBT 56,988 71,714 22,854 17,274 10,577 2,501 -9,274 -
  YoY % -20.54% 213.79% 32.30% 63.32% 322.87% 126.97% -
  Horiz. % -614.45% -773.23% -246.42% -186.26% -114.05% -26.97% 100.00%
Tax -13,006 -20,370 -6,666 -6,157 -4,718 360 8 -
  YoY % 36.15% -205.56% -8.27% -30.49% -1,410.74% 4,400.00% -
  Horiz. % -162,583.34% -254,633.33% -83,333.33% -76,966.66% -58,983.34% 4,500.00% 100.00%
NP 43,981 51,344 16,188 11,117 5,858 2,861 -9,266 -
  YoY % -14.34% 217.17% 45.61% 89.76% 104.75% 130.88% -
  Horiz. % -474.62% -554.07% -174.69% -119.97% -63.22% -30.88% 100.00%
NP to SH 38,502 41,341 9,634 9,660 5,942 1,869 -9,120 -
  YoY % -6.87% 329.09% -0.26% 62.55% 217.90% 120.50% -
  Horiz. % -422.18% -453.30% -105.64% -105.92% -65.16% -20.50% 100.00%
Tax Rate 22.82 % 28.41 % 29.17 % 35.64 % 44.61 % -14.39 % - % -
  YoY % -19.68% -2.61% -18.15% -20.11% 410.01% 0.00% -
  Horiz. % -158.58% -197.43% -202.71% -247.67% -310.01% 100.00% -
Total Cost 1,668,736 1,389,838 1,041,718 826,342 651,748 581,772 538,775 20.72%
  YoY % 20.07% 33.42% 26.06% 26.79% 12.03% 7.98% -
  Horiz. % 309.73% 257.96% 193.35% 153.37% 120.97% 107.98% 100.00%
Net Worth 414,391 266,640 206,682 155,443 145,937 130,941 90,761 28.79%
  YoY % 55.41% 29.01% 32.96% 6.51% 11.45% 44.27% -
  Horiz. % 456.57% 293.78% 227.72% 171.27% 160.79% 144.27% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 414,391 266,640 206,682 155,443 145,937 130,941 90,761 28.79%
  YoY % 55.41% 29.01% 32.96% 6.51% 11.45% 44.27% -
  Horiz. % 456.57% 293.78% 227.72% 171.27% 160.79% 144.27% 100.00%
NOSH 637,526 180,162 157,772 135,167 131,474 132,264 131,538 30.07%
  YoY % 253.86% 14.19% 16.72% 2.81% -0.60% 0.55% -
  Horiz. % 484.67% 136.97% 119.94% 102.76% 99.95% 100.55% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.57 % 3.56 % 1.53 % 1.33 % 0.89 % 0.49 % -1.75 % -
  YoY % -27.81% 132.68% 15.04% 49.44% 81.63% 128.00% -
  Horiz. % -146.86% -203.43% -87.43% -76.00% -50.86% -28.00% 100.00%
ROE 9.29 % 15.50 % 4.66 % 6.21 % 4.07 % 1.43 % -10.05 % -
  YoY % -40.06% 232.62% -24.96% 52.58% 184.62% 114.23% -
  Horiz. % -92.44% -154.23% -46.37% -61.79% -40.50% -14.23% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 268.65 799.93 670.52 619.57 500.18 442.02 402.55 -6.52%
  YoY % -66.42% 19.30% 8.22% 23.87% 13.16% 9.80% -
  Horiz. % 66.74% 198.72% 166.57% 153.91% 124.25% 109.80% 100.00%
EPS 6.13 22.95 6.11 7.15 4.52 1.41 -6.93 -
  YoY % -73.29% 275.61% -14.55% 58.19% 220.57% 120.35% -
  Horiz. % -88.46% -331.17% -88.17% -103.17% -65.22% -20.35% 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 0.6500 1.4800 1.3100 1.1500 1.1100 0.9900 0.6900 -0.99%
  YoY % -56.08% 12.98% 13.91% 3.60% 12.12% 43.48% -
  Horiz. % 94.20% 214.49% 189.86% 166.67% 160.87% 143.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 259.32 218.21 160.18 126.80 99.57 88.52 80.17 21.60%
  YoY % 18.84% 36.23% 26.32% 27.35% 12.48% 10.42% -
  Horiz. % 323.46% 272.18% 199.80% 158.16% 124.20% 110.42% 100.00%
EPS 5.83 6.26 1.46 1.46 0.90 0.28 -1.38 -
  YoY % -6.87% 328.77% 0.00% 62.22% 221.43% 120.29% -
  Horiz. % -422.46% -453.62% -105.80% -105.80% -65.22% -20.29% 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 0.6274 0.4037 0.3129 0.2354 0.2210 0.1983 0.1374 28.79%
  YoY % 55.41% 29.02% 32.92% 6.52% 11.45% 44.32% -
  Horiz. % 456.62% 293.81% 227.73% 171.32% 160.84% 144.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8800 2.8400 1.5700 1.0600 0.5600 0.5550 0.3500 -
P/RPS 0.33 0.36 0.23 0.17 0.11 0.13 0.09 24.17%
  YoY % -8.33% 56.52% 35.29% 54.55% -15.38% 44.44% -
  Horiz. % 366.67% 400.00% 255.56% 188.89% 122.22% 144.44% 100.00%
P/EPS 14.57 12.38 25.71 14.83 12.39 39.27 -5.05 -
  YoY % 17.69% -51.85% 73.36% 19.69% -68.45% 877.62% -
  Horiz. % -288.51% -245.15% -509.11% -293.66% -245.35% -777.62% 100.00%
EY 6.86 8.08 3.89 6.74 8.07 2.55 -19.81 -
  YoY % -15.10% 107.71% -42.28% -16.48% 216.47% 112.87% -
  Horiz. % -34.63% -40.79% -19.64% -34.02% -40.74% -12.87% 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 1.35 1.92 1.20 0.92 0.50 0.56 0.51 17.61%
  YoY % -29.69% 60.00% 30.43% 84.00% -10.71% 9.80% -
  Horiz. % 264.71% 376.47% 235.29% 180.39% 98.04% 109.80% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 -
Price 0.8900 1.0400 1.7800 0.9400 0.8650 0.5700 0.3500 -
P/RPS 0.33 0.13 0.27 0.15 0.17 0.13 0.09 24.17%
  YoY % 153.85% -51.85% 80.00% -11.76% 30.77% 44.44% -
  Horiz. % 366.67% 144.44% 300.00% 166.67% 188.89% 144.44% 100.00%
P/EPS 14.74 4.53 29.15 13.15 19.14 40.33 -5.05 -
  YoY % 225.39% -84.46% 121.67% -31.30% -52.54% 898.61% -
  Horiz. % -291.88% -89.70% -577.23% -260.40% -379.01% -798.61% 100.00%
EY 6.79 22.06 3.43 7.60 5.23 2.48 -19.81 -
  YoY % -69.22% 543.15% -54.87% 45.32% 110.89% 112.52% -
  Horiz. % -34.28% -111.36% -17.31% -38.36% -26.40% -12.52% 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 1.37 0.70 1.36 0.82 0.78 0.58 0.51 17.89%
  YoY % 95.71% -48.53% 65.85% 5.13% 34.48% 13.73% -
  Horiz. % 268.63% 137.25% 266.67% 160.78% 152.94% 113.73% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers