Highlights

[CAB] YoY Annualized Quarter Result on 2020-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2020  [#3]
Profit Trend QoQ -     84.34%    YoY -     -124.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,644,833 1,744,589 1,712,717 1,441,182 1,057,906 837,460 657,606 16.49%
  YoY % -5.72% 1.86% 18.84% 36.23% 26.32% 27.35% -
  Horiz. % 250.12% 265.29% 260.45% 219.16% 160.87% 127.35% 100.00%
PBT -12,190 11,553 56,988 71,714 22,854 17,274 10,577 -
  YoY % -205.52% -79.73% -20.54% 213.79% 32.30% 63.32% -
  Horiz. % -115.25% 109.23% 538.77% 678.00% 216.07% 163.32% 100.00%
Tax -6,750 -7,289 -13,006 -20,370 -6,666 -6,157 -4,718 6.14%
  YoY % 7.39% 43.96% 36.15% -205.56% -8.27% -30.49% -
  Horiz. % 143.06% 154.48% 275.64% 431.70% 141.28% 130.49% 100.00%
NP -18,941 4,264 43,981 51,344 16,188 11,117 5,858 -
  YoY % -544.22% -90.30% -14.34% 217.17% 45.61% 89.76% -
  Horiz. % -323.30% 72.78% 750.71% 876.38% 276.31% 189.76% 100.00%
NP to SH -3,881 15,696 38,502 41,341 9,634 9,660 5,942 -
  YoY % -124.73% -59.23% -6.87% 329.09% -0.26% 62.55% -
  Horiz. % -65.31% 264.12% 647.90% 695.67% 162.13% 162.55% 100.00%
Tax Rate - % 63.09 % 22.82 % 28.41 % 29.17 % 35.64 % 44.61 % -
  YoY % 0.00% 176.47% -19.68% -2.61% -18.15% -20.11% -
  Horiz. % 0.00% 141.43% 51.15% 63.69% 65.39% 79.89% 100.00%
Total Cost 1,663,774 1,740,325 1,668,736 1,389,838 1,041,718 826,342 651,748 16.89%
  YoY % -4.40% 4.29% 20.07% 33.42% 26.06% 26.79% -
  Horiz. % 255.28% 267.02% 256.04% 213.25% 159.83% 126.79% 100.00%
Net Worth 455,375 464,420 414,391 266,640 206,682 155,443 145,937 20.86%
  YoY % -1.95% 12.07% 55.41% 29.01% 32.96% 6.51% -
  Horiz. % 312.04% 318.23% 283.95% 182.71% 141.62% 106.51% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 455,375 464,420 414,391 266,640 206,682 155,443 145,937 20.86%
  YoY % -1.95% 12.07% 55.41% 29.01% 32.96% 6.51% -
  Horiz. % 312.04% 318.23% 283.95% 182.71% 141.62% 106.51% 100.00%
NOSH 689,963 654,113 637,526 180,162 157,772 135,167 131,474 31.79%
  YoY % 5.48% 2.60% 253.86% 14.19% 16.72% 2.81% -
  Horiz. % 524.79% 497.52% 484.90% 137.03% 120.00% 102.81% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -1.15 % 0.24 % 2.57 % 3.56 % 1.53 % 1.33 % 0.89 % -
  YoY % -579.17% -90.66% -27.81% 132.68% 15.04% 49.44% -
  Horiz. % -129.21% 26.97% 288.76% 400.00% 171.91% 149.44% 100.00%
ROE -0.85 % 3.38 % 9.29 % 15.50 % 4.66 % 6.21 % 4.07 % -
  YoY % -125.15% -63.62% -40.06% 232.62% -24.96% 52.58% -
  Horiz. % -20.88% 83.05% 228.26% 380.84% 114.50% 152.58% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 238.39 266.71 268.65 799.93 670.52 619.57 500.18 -11.61%
  YoY % -10.62% -0.72% -66.42% 19.30% 8.22% 23.87% -
  Horiz. % 47.66% 53.32% 53.71% 159.93% 134.06% 123.87% 100.00%
EPS -0.57 2.43 6.13 22.95 6.11 7.15 4.52 -
  YoY % -123.46% -60.36% -73.29% 275.61% -14.55% 58.19% -
  Horiz. % -12.61% 53.76% 135.62% 507.74% 135.18% 158.19% 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 0.6600 0.7100 0.6500 1.4800 1.3100 1.1500 1.1100 -8.29%
  YoY % -7.04% 9.23% -56.08% 12.98% 13.91% 3.60% -
  Horiz. % 59.46% 63.96% 58.56% 133.33% 118.02% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 238.21 252.65 248.04 208.71 153.21 121.28 95.24 16.49%
  YoY % -5.72% 1.86% 18.84% 36.22% 26.33% 27.34% -
  Horiz. % 250.12% 265.28% 260.44% 219.14% 160.87% 127.34% 100.00%
EPS -0.56 2.27 5.58 5.99 1.40 1.40 0.86 -
  YoY % -124.67% -59.32% -6.84% 327.86% 0.00% 62.79% -
  Horiz. % -65.12% 263.95% 648.84% 696.51% 162.79% 162.79% 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 0.6595 0.6726 0.6001 0.3862 0.2993 0.2251 0.2113 20.87%
  YoY % -1.95% 12.08% 55.39% 29.03% 32.96% 6.53% -
  Horiz. % 312.12% 318.32% 284.00% 182.77% 141.65% 106.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3950 0.5100 0.8800 2.8400 1.5700 1.0600 0.5600 -
P/RPS 0.17 0.19 0.33 0.36 0.23 0.17 0.11 7.52%
  YoY % -10.53% -42.42% -8.33% 56.52% 35.29% 54.55% -
  Horiz. % 154.55% 172.73% 300.00% 327.27% 209.09% 154.55% 100.00%
P/EPS -70.22 21.25 14.57 12.38 25.71 14.83 12.39 -
  YoY % -430.45% 45.85% 17.69% -51.85% 73.36% 19.69% -
  Horiz. % -566.75% 171.51% 117.59% 99.92% 207.51% 119.69% 100.00%
EY -1.42 4.71 6.86 8.08 3.89 6.74 8.07 -
  YoY % -130.15% -31.34% -15.10% 107.71% -42.28% -16.48% -
  Horiz. % -17.60% 58.36% 85.01% 100.12% 48.20% 83.52% 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 0.60 0.72 1.35 1.92 1.20 0.92 0.50 3.08%
  YoY % -16.67% -46.67% -29.69% 60.00% 30.43% 84.00% -
  Horiz. % 120.00% 144.00% 270.00% 384.00% 240.00% 184.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 -
Price 0.4000 0.4700 0.8900 1.0400 1.7800 0.9400 0.8650 -
P/RPS 0.17 0.18 0.33 0.13 0.27 0.15 0.17 -
  YoY % -5.56% -45.45% 153.85% -51.85% 80.00% -11.76% -
  Horiz. % 100.00% 105.88% 194.12% 76.47% 158.82% 88.24% 100.00%
P/EPS -71.11 19.59 14.74 4.53 29.15 13.15 19.14 -
  YoY % -462.99% 32.90% 225.39% -84.46% 121.67% -31.30% -
  Horiz. % -371.53% 102.35% 77.01% 23.67% 152.30% 68.70% 100.00%
EY -1.41 5.11 6.79 22.06 3.43 7.60 5.23 -
  YoY % -127.59% -24.74% -69.22% 543.15% -54.87% 45.32% -
  Horiz. % -26.96% 97.71% 129.83% 421.80% 65.58% 145.32% 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 0.61 0.66 1.37 0.70 1.36 0.82 0.78 -4.01%
  YoY % -7.58% -51.82% 95.71% -48.53% 65.85% 5.13% -
  Horiz. % 78.21% 84.62% 175.64% 89.74% 174.36% 105.13% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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