Highlights

[CAB] YoY Annualized Quarter Result on 2015-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -204.48%    YoY -     -29.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,817,728 1,715,856 1,398,184 1,014,816 751,988 635,744 552,040 21.96%
  YoY % 5.94% 22.72% 37.78% 34.95% 18.28% 15.16% -
  Horiz. % 329.27% 310.82% 253.28% 183.83% 136.22% 115.16% 100.00%
PBT 42,912 78,796 51,620 -15,364 -13,892 7,476 -4,256 -
  YoY % -45.54% 52.65% 435.98% -10.60% -285.82% 275.66% -
  Horiz. % -1,008.27% -1,851.41% -1,212.88% 361.00% 326.41% -175.66% 100.00%
Tax -12,392 -18,768 -13,964 -932 -2,296 -2,852 524 -
  YoY % 33.97% -34.40% -1,398.28% 59.41% 19.50% -644.27% -
  Horiz. % -2,364.89% -3,581.68% -2,664.89% -177.86% -438.17% -544.27% 100.00%
NP 30,520 60,028 37,656 -16,296 -16,188 4,624 -3,732 -
  YoY % -49.16% 59.41% 331.08% -0.67% -450.09% 223.90% -
  Horiz. % -817.79% -1,608.47% -1,009.00% 436.66% 433.76% -123.90% 100.00%
NP to SH 31,432 49,936 29,380 -16,760 -12,960 4,696 -3,664 -
  YoY % -37.06% 69.97% 275.30% -29.32% -375.98% 228.17% -
  Horiz. % -857.86% -1,362.88% -801.86% 457.42% 353.71% -128.17% 100.00%
Tax Rate 28.88 % 23.82 % 27.05 % - % - % 38.15 % - % -
  YoY % 21.24% -11.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.70% 62.44% 70.90% 0.00% 0.00% 100.00% -
Total Cost 1,787,208 1,655,828 1,360,528 1,031,112 768,176 631,120 555,772 21.48%
  YoY % 7.93% 21.70% 31.95% 34.23% 21.72% 13.56% -
  Horiz. % 321.57% 297.93% 244.80% 185.53% 138.22% 113.56% 100.00%
Net Worth 458,325 401,263 254,250 178,713 148,829 142,462 128,240 23.64%
  YoY % 14.22% 57.82% 42.27% 20.08% 4.47% 11.09% -
  Horiz. % 357.40% 312.90% 198.26% 139.36% 116.06% 111.09% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 458,325 401,263 254,250 178,713 148,829 142,462 128,240 23.64%
  YoY % 14.22% 57.82% 42.27% 20.08% 4.47% 11.09% -
  Horiz. % 357.40% 312.90% 198.26% 139.36% 116.06% 111.09% 100.00%
NOSH 645,529 617,329 176,562 150,179 131,707 131,910 130,857 30.46%
  YoY % 4.57% 249.64% 17.57% 14.02% -0.15% 0.80% -
  Horiz. % 493.31% 471.76% 134.93% 114.77% 100.65% 100.80% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.68 % 3.50 % 2.69 % -1.61 % -2.15 % 0.73 % -0.68 % -
  YoY % -52.00% 30.11% 267.08% 25.12% -394.52% 207.35% -
  Horiz. % -247.06% -514.71% -395.59% 236.76% 316.18% -107.35% 100.00%
ROE 6.86 % 12.44 % 11.56 % -9.38 % -8.71 % 3.30 % -2.86 % -
  YoY % -44.86% 7.61% 223.24% -7.69% -363.94% 215.38% -
  Horiz. % -239.86% -434.97% -404.20% 327.97% 304.55% -115.38% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 281.59 277.95 791.89 675.74 570.95 481.95 421.86 -6.51%
  YoY % 1.31% -64.90% 17.19% 18.35% 18.47% 14.24% -
  Horiz. % 66.75% 65.89% 187.71% 160.18% 135.34% 114.24% 100.00%
EPS 4.88 8.08 16.64 -11.16 -9.84 3.56 -2.80 -
  YoY % -39.60% -51.44% 249.10% -13.41% -376.40% 227.14% -
  Horiz. % -174.29% -288.57% -594.29% 398.57% 351.43% -127.14% 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 0.7100 0.6500 1.4400 1.1900 1.1300 1.0800 0.9800 -5.23%
  YoY % 9.23% -54.86% 21.01% 5.31% 4.63% 10.20% -
  Horiz. % 72.45% 66.33% 146.94% 121.43% 115.31% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 275.45 260.01 211.87 153.78 113.95 96.34 83.65 21.96%
  YoY % 5.94% 22.72% 37.77% 34.95% 18.28% 15.17% -
  Horiz. % 329.29% 310.83% 253.28% 183.84% 136.22% 115.17% 100.00%
EPS 4.76 7.57 4.45 -2.54 -1.96 0.71 -0.56 -
  YoY % -37.12% 70.11% 275.20% -29.59% -376.06% 226.79% -
  Horiz. % -850.00% -1,351.79% -794.64% 453.57% 350.00% -126.79% 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 0.6945 0.6080 0.3853 0.2708 0.2255 0.2159 0.1943 23.64%
  YoY % 14.23% 57.80% 42.28% 20.09% 4.45% 11.12% -
  Horiz. % 357.44% 312.92% 198.30% 139.37% 116.06% 111.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5200 0.9500 1.5400 1.5700 1.0200 0.5300 0.3700 -
P/RPS 0.18 0.34 0.19 0.23 0.18 0.11 0.09 12.24%
  YoY % -47.06% 78.95% -17.39% 27.78% 63.64% 22.22% -
  Horiz. % 200.00% 377.78% 211.11% 255.56% 200.00% 122.22% 100.00%
P/EPS 10.68 11.74 9.25 -14.07 -10.37 14.89 -13.21 -
  YoY % -9.03% 26.92% 165.74% -35.68% -169.64% 212.72% -
  Horiz. % -80.85% -88.87% -70.02% 106.51% 78.50% -112.72% 100.00%
EY 9.36 8.51 10.81 -7.11 -9.65 6.72 -7.57 -
  YoY % 9.99% -21.28% 252.04% 26.32% -243.60% 188.77% -
  Horiz. % -123.65% -112.42% -142.80% 93.92% 127.48% -88.77% 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 0.73 1.46 1.07 1.32 0.90 0.49 0.38 11.49%
  YoY % -50.00% 36.45% -18.94% 46.67% 83.67% 28.95% -
  Horiz. % 192.11% 384.21% 281.58% 347.37% 236.84% 128.95% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 25/02/16 27/02/15 27/02/14 22/02/13 -
Price 0.6100 0.9800 1.7000 1.7500 0.9200 0.5000 0.4450 -
P/RPS 0.22 0.35 0.21 0.26 0.16 0.10 0.11 12.24%
  YoY % -37.14% 66.67% -19.23% 62.50% 60.00% -9.09% -
  Horiz. % 200.00% 318.18% 190.91% 236.36% 145.45% 90.91% 100.00%
P/EPS 12.53 12.12 10.22 -15.68 -9.35 14.04 -15.89 -
  YoY % 3.38% 18.59% 165.18% -67.70% -166.60% 188.36% -
  Horiz. % -78.85% -76.27% -64.32% 98.68% 58.84% -88.36% 100.00%
EY 7.98 8.25 9.79 -6.38 -10.70 7.12 -6.29 -
  YoY % -3.27% -15.73% 253.45% 40.37% -250.28% 213.20% -
  Horiz. % -126.87% -131.16% -155.64% 101.43% 170.11% -113.20% 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 0.86 1.51 1.18 1.47 0.81 0.46 0.45 11.39%
  YoY % -43.05% 27.97% -19.73% 81.48% 76.09% 2.22% -
  Horiz. % 191.11% 335.56% 262.22% 326.67% 180.00% 102.22% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers