Highlights

[CAB] YoY Annualized Quarter Result on 2009-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     336.10%    YoY -     78.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 552,040 546,664 490,476 535,984 590,008 507,948 421,040 4.61%
  YoY % 0.98% 11.46% -8.49% -9.16% 16.16% 20.64% -
  Horiz. % 131.11% 129.84% 116.49% 127.30% 140.13% 120.64% 100.00%
PBT -4,256 10,468 3,500 11,372 4,292 13,184 -5,128 -3.06%
  YoY % -140.66% 199.09% -69.22% 164.96% -67.45% 357.10% -
  Horiz. % 83.00% -204.13% -68.25% -221.76% -83.70% -257.10% 100.00%
Tax 524 -3,880 -1,688 -3,072 -1,692 -2,568 -2,144 -
  YoY % 113.51% -129.86% 45.05% -81.56% 34.11% -19.78% -
  Horiz. % -24.44% 180.97% 78.73% 143.28% 78.92% 119.78% 100.00%
NP -3,732 6,588 1,812 8,300 2,600 10,616 -7,272 -10.51%
  YoY % -156.65% 263.58% -78.17% 219.23% -75.51% 245.98% -
  Horiz. % 51.32% -90.59% -24.92% -114.14% -35.75% -145.98% 100.00%
NP to SH -3,664 6,712 1,520 8,312 4,664 9,952 -6,804 -9.79%
  YoY % -154.59% 341.58% -81.71% 78.22% -53.14% 246.27% -
  Horiz. % 53.85% -98.65% -22.34% -122.16% -68.55% -146.27% 100.00%
Tax Rate - % 37.07 % 48.23 % 27.01 % 39.42 % 19.48 % - % -
  YoY % 0.00% -23.14% 78.56% -31.48% 102.36% 0.00% -
  Horiz. % 0.00% 190.30% 247.59% 138.66% 202.36% 100.00% -
Total Cost 555,772 540,076 488,664 527,684 587,408 497,332 428,312 4.43%
  YoY % 2.91% 10.52% -7.39% -10.17% 18.11% 16.11% -
  Horiz. % 129.76% 126.09% 114.09% 123.20% 137.14% 116.11% 100.00%
Net Worth 128,240 98,320 85,172 82,856 78,606 80,300 67,248 11.35%
  YoY % 30.43% 15.44% 2.79% 5.41% -2.11% 19.41% -
  Horiz. % 190.69% 146.20% 126.65% 123.21% 116.89% 119.41% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 128,240 98,320 85,172 82,856 78,606 80,300 67,248 11.35%
  YoY % 30.43% 15.44% 2.79% 5.41% -2.11% 19.41% -
  Horiz. % 190.69% 146.20% 126.65% 123.21% 116.89% 119.41% 100.00%
NOSH 130,857 131,093 131,034 131,518 131,011 131,640 131,860 -0.13%
  YoY % -0.18% 0.05% -0.37% 0.39% -0.48% -0.17% -
  Horiz. % 99.24% 99.42% 99.37% 99.74% 99.36% 99.83% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.68 % 1.21 % 0.37 % 1.55 % 0.44 % 2.09 % -1.73 % -14.40%
  YoY % -156.20% 227.03% -76.13% 252.27% -78.95% 220.81% -
  Horiz. % 39.31% -69.94% -21.39% -89.60% -25.43% -120.81% 100.00%
ROE -2.86 % 6.83 % 1.78 % 10.03 % 5.93 % 12.39 % -10.12 % -18.98%
  YoY % -141.87% 283.71% -82.25% 69.14% -52.14% 222.43% -
  Horiz. % 28.26% -67.49% -17.59% -99.11% -58.60% -122.43% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 421.86 417.00 374.31 407.53 450.35 385.86 319.31 4.75%
  YoY % 1.17% 11.40% -8.15% -9.51% 16.71% 20.84% -
  Horiz. % 132.12% 130.59% 117.22% 127.63% 141.04% 120.84% 100.00%
EPS -2.80 5.12 1.16 6.32 3.56 7.56 -5.16 -9.68%
  YoY % -154.69% 341.38% -81.65% 77.53% -52.91% 246.51% -
  Horiz. % 54.26% -99.22% -22.48% -122.48% -68.99% -146.51% 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 0.9800 0.7500 0.6500 0.6300 0.6000 0.6100 0.5100 11.49%
  YoY % 30.67% 15.38% 3.17% 5.00% -1.64% 19.61% -
  Horiz. % 192.16% 147.06% 127.45% 123.53% 117.65% 119.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 83.58 82.77 74.26 81.15 89.33 76.91 63.75 4.61%
  YoY % 0.98% 11.46% -8.49% -9.16% 16.15% 20.64% -
  Horiz. % 131.11% 129.84% 116.49% 127.29% 140.13% 120.64% 100.00%
EPS -0.55 1.02 0.23 1.26 0.71 1.51 -1.03 -9.92%
  YoY % -153.92% 343.48% -81.75% 77.46% -52.98% 246.60% -
  Horiz. % 53.40% -99.03% -22.33% -122.33% -68.93% -146.60% 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 0.1942 0.1489 0.1290 0.1255 0.1190 0.1216 0.1018 11.35%
  YoY % 30.42% 15.43% 2.79% 5.46% -2.14% 19.45% -
  Horiz. % 190.77% 146.27% 126.72% 123.28% 116.90% 119.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3700 0.3400 0.3100 0.3400 0.3100 0.3800 0.5700 -
P/RPS 0.09 0.08 0.08 0.08 0.07 0.10 0.18 -10.90%
  YoY % 12.50% 0.00% 0.00% 14.29% -30.00% -44.44% -
  Horiz. % 50.00% 44.44% 44.44% 44.44% 38.89% 55.56% 100.00%
P/EPS -13.21 6.64 26.72 5.38 8.71 5.03 -11.05 3.02%
  YoY % -298.95% -75.15% 396.65% -38.23% 73.16% 145.52% -
  Horiz. % 119.55% -60.09% -241.81% -48.69% -78.82% -45.52% 100.00%
EY -7.57 15.06 3.74 18.59 11.48 19.89 -9.05 -2.93%
  YoY % -150.27% 302.67% -79.88% 61.93% -42.28% 319.78% -
  Horiz. % 83.65% -166.41% -41.33% -205.41% -126.85% -219.78% 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 0.38 0.45 0.48 0.54 0.52 0.62 1.12 -16.47%
  YoY % -15.56% -6.25% -11.11% 3.85% -16.13% -44.64% -
  Horiz. % 33.93% 40.18% 42.86% 48.21% 46.43% 55.36% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.4450 0.3800 0.3000 0.2900 0.3100 0.3500 0.5100 -
P/RPS 0.11 0.09 0.08 0.07 0.07 0.09 0.16 -6.05%
  YoY % 22.22% 12.50% 14.29% 0.00% -22.22% -43.75% -
  Horiz. % 68.75% 56.25% 50.00% 43.75% 43.75% 56.25% 100.00%
P/EPS -15.89 7.42 25.86 4.59 8.71 4.63 -9.88 8.23%
  YoY % -314.15% -71.31% 463.40% -47.30% 88.12% 146.86% -
  Horiz. % 160.83% -75.10% -261.74% -46.46% -88.16% -46.86% 100.00%
EY -6.29 13.47 3.87 21.79 11.48 21.60 -10.12 -7.61%
  YoY % -146.70% 248.06% -82.24% 89.81% -46.85% 313.44% -
  Horiz. % 62.15% -133.10% -38.24% -215.32% -113.44% -213.44% 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 0.45 0.51 0.46 0.46 0.52 0.57 1.00 -12.45%
  YoY % -11.76% 10.87% 0.00% -11.54% -8.77% -43.00% -
  Horiz. % 45.00% 51.00% 46.00% 46.00% 52.00% 57.00% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers