Highlights

[CAB] YoY Annualized Quarter Result on 2014-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     87.91%    YoY -     -6.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,492,091 1,101,306 891,692 672,412 609,000 534,553 490,966 20.33%
  YoY % 35.48% 23.51% 32.61% 10.41% 13.93% 8.88% -
  Horiz. % 303.91% 224.31% 181.62% 136.96% 124.04% 108.88% 100.00%
PBT 83,113 46,711 29,286 19,056 15,622 119 19,554 27.25%
  YoY % 77.93% 59.50% 53.68% 21.98% 13,027.73% -99.39% -
  Horiz. % 425.04% 238.88% 149.77% 97.45% 79.89% 0.61% 100.00%
Tax -21,392 -10,754 -8,343 -7,436 -2,090 1,281 -4,995 27.41%
  YoY % -98.92% -28.90% -12.20% -255.79% -263.15% 125.65% -
  Horiz. % 428.27% 215.30% 167.03% 148.87% 41.84% -25.65% 100.00%
NP 61,721 35,957 20,943 11,620 13,532 1,400 14,559 27.19%
  YoY % 71.65% 71.69% 80.23% -14.13% 866.57% -90.38% -
  Horiz. % 423.94% 246.97% 143.85% 79.81% 92.95% 9.62% 100.00%
NP to SH 58,183 25,998 16,041 11,167 11,936 -3,010 12,631 28.96%
  YoY % 123.80% 62.07% 43.65% -6.44% 496.54% -123.83% -
  Horiz. % 460.64% 205.83% 127.00% 88.41% 94.50% -23.83% 100.00%
Tax Rate 25.74 % 23.02 % 28.49 % 39.02 % 13.38 % -1,076.47 % 25.54 % 0.13%
  YoY % 11.82% -19.20% -26.99% 191.63% 101.24% -4,314.84% -
  Horiz. % 100.78% 90.13% 111.55% 152.78% 52.39% -4,214.84% 100.00%
Total Cost 1,430,370 1,065,349 870,749 660,792 595,468 533,153 476,407 20.09%
  YoY % 34.26% 22.35% 31.77% 10.97% 11.69% 11.91% -
  Horiz. % 300.24% 223.62% 182.77% 138.70% 124.99% 111.91% 100.00%
Net Worth 362,206 72,710 169,584 152,576 140,810 128,996 97,359 24.45%
  YoY % 398.15% -57.12% 11.15% 8.36% 9.16% 32.49% -
  Horiz. % 372.03% 74.68% 174.18% 156.71% 144.63% 132.49% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 362,206 72,710 169,584 152,576 140,810 128,996 97,359 24.45%
  YoY % 398.15% -57.12% 11.15% 8.36% 9.16% 32.49% -
  Horiz. % 372.03% 74.68% 174.18% 156.71% 144.63% 132.49% 100.00%
NOSH 574,930 161,578 139,003 131,531 131,598 131,628 131,567 27.83%
  YoY % 255.82% 16.24% 5.68% -0.05% -0.02% 0.05% -
  Horiz. % 436.99% 122.81% 105.65% 99.97% 100.02% 100.05% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.14 % 3.26 % 2.35 % 1.73 % 2.22 % 0.26 % 2.97 % 5.69%
  YoY % 26.99% 38.72% 35.84% -22.07% 753.85% -91.25% -
  Horiz. % 139.39% 109.76% 79.12% 58.25% 74.75% 8.75% 100.00%
ROE 16.06 % 35.76 % 9.46 % 7.32 % 8.48 % -2.33 % 12.97 % 3.62%
  YoY % -55.09% 278.01% 29.23% -13.68% 463.95% -117.96% -
  Horiz. % 123.82% 275.71% 72.94% 56.44% 65.38% -17.96% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 259.53 681.59 641.49 511.22 462.77 406.11 373.17 -5.87%
  YoY % -61.92% 6.25% 25.48% 10.47% 13.95% 8.83% -
  Horiz. % 69.55% 182.65% 171.90% 136.99% 124.01% 108.83% 100.00%
EPS 10.12 5.15 11.54 8.49 9.07 -2.29 9.60 0.88%
  YoY % 96.50% -55.37% 35.92% -6.39% 496.07% -123.85% -
  Horiz. % 105.42% 53.65% 120.21% 88.44% 94.48% -23.85% 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 0.6300 0.4500 1.2200 1.1600 1.0700 0.9800 0.7400 -2.64%
  YoY % 40.00% -63.11% 5.17% 8.41% 9.18% 32.43% -
  Horiz. % 85.14% 60.81% 164.86% 156.76% 144.59% 132.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 225.62 166.53 134.83 101.68 92.09 80.83 74.24 20.33%
  YoY % 35.48% 23.51% 32.60% 10.41% 13.93% 8.88% -
  Horiz. % 303.91% 224.31% 181.61% 136.96% 124.04% 108.88% 100.00%
EPS 8.80 3.93 2.43 1.69 1.80 -0.46 1.91 28.97%
  YoY % 123.92% 61.73% 43.79% -6.11% 491.30% -124.08% -
  Horiz. % 460.73% 205.76% 127.23% 88.48% 94.24% -24.08% 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 0.5477 0.1099 0.2564 0.2307 0.2129 0.1951 0.1472 24.46%
  YoY % 398.36% -57.14% 11.14% 8.36% 9.12% 32.54% -
  Horiz. % 372.08% 74.66% 174.18% 156.73% 144.63% 132.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.9450 1.5900 1.0000 1.1000 0.5800 0.3500 0.3300 -
P/RPS 0.36 0.23 0.16 0.22 0.13 0.09 0.09 25.97%
  YoY % 56.52% 43.75% -27.27% 69.23% 44.44% 0.00% -
  Horiz. % 400.00% 255.56% 177.78% 244.44% 144.44% 100.00% 100.00%
P/EPS 9.34 9.88 8.67 12.96 6.39 -15.31 3.44 18.10%
  YoY % -5.47% 13.96% -33.10% 102.82% 141.74% -545.06% -
  Horiz. % 271.51% 287.21% 252.03% 376.74% 185.76% -445.06% 100.00%
EY 10.71 10.12 11.54 7.72 15.64 -6.53 29.09 -15.33%
  YoY % 5.83% -12.31% 49.48% -50.64% 339.51% -122.45% -
  Horiz. % 36.82% 34.79% 39.67% 26.54% 53.76% -22.45% 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 1.50 3.53 0.82 0.95 0.54 0.36 0.45 22.20%
  YoY % -57.51% 330.49% -13.68% 75.93% 50.00% -20.00% -
  Horiz. % 333.33% 784.44% 182.22% 211.11% 120.00% 80.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 27/11/15 27/11/14 29/11/13 30/11/12 29/11/11 -
Price 1.0800 1.6100 1.4100 1.1000 0.5750 0.3700 0.3400 -
P/RPS 0.42 0.24 0.22 0.22 0.12 0.09 0.09 29.24%
  YoY % 75.00% 9.09% 0.00% 83.33% 33.33% 0.00% -
  Horiz. % 466.67% 266.67% 244.44% 244.44% 133.33% 100.00% 100.00%
P/EPS 10.67 10.01 12.22 12.96 6.34 -16.18 3.54 20.17%
  YoY % 6.59% -18.09% -5.71% 104.42% 139.18% -557.06% -
  Horiz. % 301.41% 282.77% 345.20% 366.10% 179.10% -457.06% 100.00%
EY 9.37 9.99 8.18 7.72 15.77 -6.18 28.24 -16.78%
  YoY % -6.21% 22.13% 5.96% -51.05% 355.18% -121.88% -
  Horiz. % 33.18% 35.38% 28.97% 27.34% 55.84% -21.88% 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 1.71 3.58 1.16 0.95 0.54 0.38 0.46 24.44%
  YoY % -52.23% 208.62% 22.11% 75.93% 42.11% -17.39% -
  Horiz. % 371.74% 778.26% 252.17% 206.52% 117.39% 82.61% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers