Highlights

[CAB] YoY Annualized Quarter Result on 2013-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     57.91%    YoY -     84.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,042,710 792,970 645,678 575,778 534,898 475,706 515,098 12.46%
  YoY % 31.49% 22.81% 12.14% 7.64% 12.44% -7.65% -
  Horiz. % 202.43% 153.95% 125.35% 111.78% 103.84% 92.35% 100.00%
PBT 13,180 1,580 14,800 -3,360 -11,888 10,524 3,630 23.95%
  YoY % 734.18% -89.32% 540.48% 71.74% -212.96% 189.92% -
  Horiz. % 363.09% 43.53% 407.71% -92.56% -327.49% 289.92% 100.00%
Tax -3,628 -3,642 -5,738 2,268 1,596 -3,446 -1,502 15.82%
  YoY % 0.38% 36.53% -353.00% 42.11% 146.31% -129.43% -
  Horiz. % 241.54% 242.48% 382.02% -151.00% -106.26% 229.43% 100.00%
NP 9,552 -2,062 9,062 -1,092 -10,292 7,078 2,128 28.41%
  YoY % 563.24% -122.75% 929.85% 89.39% -245.41% 232.61% -
  Horiz. % 448.87% -96.90% 425.85% -51.32% -483.65% 332.61% 100.00%
NP to SH 3,994 -1,476 8,916 -1,542 -9,730 5,636 2,388 8.94%
  YoY % 370.60% -116.55% 678.21% 84.15% -272.64% 136.01% -
  Horiz. % 167.25% -61.81% 373.37% -64.57% -407.45% 236.01% 100.00%
Tax Rate 27.53 % 230.51 % 38.77 % - % - % 32.74 % 41.38 % -6.56%
  YoY % -88.06% 494.56% 0.00% 0.00% 0.00% -20.88% -
  Horiz. % 66.53% 557.06% 93.69% 0.00% 0.00% 79.12% 100.00%
Total Cost 1,033,158 795,032 636,616 576,870 545,190 468,628 512,970 12.37%
  YoY % 29.95% 24.88% 10.36% 5.81% 16.34% -8.64% -
  Horiz. % 201.41% 154.99% 124.10% 112.46% 106.28% 91.36% 100.00%
Net Worth 181,545 151,553 145,969 128,064 92,040 88,227 81,349 14.30%
  YoY % 19.79% 3.83% 13.98% 39.14% 4.32% 8.45% -
  Horiz. % 223.17% 186.30% 179.44% 157.43% 113.14% 108.45% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 181,545 151,553 145,969 128,064 92,040 88,227 81,349 14.30%
  YoY % 19.79% 3.83% 13.98% 39.14% 4.32% 8.45% -
  Horiz. % 223.17% 186.30% 179.44% 157.43% 113.14% 108.45% 100.00%
NOSH 151,287 131,785 131,504 130,677 131,486 131,682 131,208 2.40%
  YoY % 14.80% 0.21% 0.63% -0.61% -0.15% 0.36% -
  Horiz. % 115.30% 100.44% 100.23% 99.60% 100.21% 100.36% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.92 % -0.26 % 1.40 % -0.19 % -1.92 % 1.49 % 0.41 % 14.41%
  YoY % 453.85% -118.57% 836.84% 90.10% -228.86% 263.41% -
  Horiz. % 224.39% -63.41% 341.46% -46.34% -468.29% 363.41% 100.00%
ROE 2.20 % -0.97 % 6.11 % -1.20 % -10.57 % 6.39 % 2.94 % -4.71%
  YoY % 326.80% -115.88% 609.17% 88.65% -265.41% 117.35% -
  Horiz. % 74.83% -32.99% 207.82% -40.82% -359.52% 217.35% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 689.22 601.71 490.99 440.61 406.81 361.25 392.58 9.82%
  YoY % 14.54% 22.55% 11.43% 8.31% 12.61% -7.98% -
  Horiz. % 175.56% 153.27% 125.07% 112.23% 103.62% 92.02% 100.00%
EPS 2.64 -1.12 6.78 -1.18 -7.40 4.28 1.82 6.39%
  YoY % 335.71% -116.52% 674.58% 84.05% -272.90% 135.16% -
  Horiz. % 145.05% -61.54% 372.53% -64.84% -406.59% 235.16% 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 1.2000 1.1500 1.1100 0.9800 0.7000 0.6700 0.6200 11.62%
  YoY % 4.35% 3.60% 13.27% 40.00% 4.48% 8.06% -
  Horiz. % 193.55% 185.48% 179.03% 158.06% 112.90% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 157.88 120.06 97.76 87.18 80.99 72.03 77.99 12.46%
  YoY % 31.50% 22.81% 12.14% 7.64% 12.44% -7.64% -
  Horiz. % 202.44% 153.94% 125.35% 111.78% 103.85% 92.36% 100.00%
EPS 0.60 -0.22 1.35 -0.23 -1.47 0.85 0.36 8.88%
  YoY % 372.73% -116.30% 686.96% 84.35% -272.94% 136.11% -
  Horiz. % 166.67% -61.11% 375.00% -63.89% -408.33% 236.11% 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 0.2749 0.2295 0.2210 0.1939 0.1394 0.1336 0.1232 14.30%
  YoY % 19.78% 3.85% 13.98% 39.10% 4.34% 8.44% -
  Horiz. % 223.13% 186.28% 179.38% 157.39% 113.15% 108.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.6100 1.0500 0.4800 0.4450 0.4000 0.3000 0.3100 -
P/RPS 0.23 0.17 0.10 0.10 0.10 0.08 0.08 19.23%
  YoY % 35.29% 70.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 287.50% 212.50% 125.00% 125.00% 125.00% 100.00% 100.00%
P/EPS 60.98 -93.75 7.08 -37.71 -5.41 7.01 17.03 23.66%
  YoY % 165.05% -1,424.15% 118.77% -597.04% -177.18% -58.84% -
  Horiz. % 358.07% -550.50% 41.57% -221.43% -31.77% 41.16% 100.00%
EY 1.64 -1.07 14.13 -2.65 -18.50 14.27 5.87 -19.13%
  YoY % 253.27% -107.57% 633.21% 85.68% -229.64% 143.10% -
  Horiz. % 27.94% -18.23% 240.72% -45.14% -315.16% 243.10% 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 1.34 0.91 0.43 0.45 0.57 0.45 0.50 17.84%
  YoY % 47.25% 111.63% -4.44% -21.05% 26.67% -10.00% -
  Horiz. % 268.00% 182.00% 86.00% 90.00% 114.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 30/05/11 27/05/10 -
Price 1.6000 1.0700 0.5750 0.5650 0.3200 0.2900 0.3000 -
P/RPS 0.23 0.18 0.12 0.13 0.08 0.08 0.08 19.23%
  YoY % 27.78% 50.00% -7.69% 62.50% 0.00% 0.00% -
  Horiz. % 287.50% 225.00% 150.00% 162.50% 100.00% 100.00% 100.00%
P/EPS 60.61 -95.54 8.48 -47.88 -4.32 6.78 16.48 24.22%
  YoY % 163.44% -1,226.65% 117.71% -1,008.33% -163.72% -58.86% -
  Horiz. % 367.78% -579.73% 51.46% -290.53% -26.21% 41.14% 100.00%
EY 1.65 -1.05 11.79 -2.09 -23.13 14.76 6.07 -19.50%
  YoY % 257.14% -108.91% 664.11% 90.96% -256.71% 143.16% -
  Horiz. % 27.18% -17.30% 194.23% -34.43% -381.05% 243.16% 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 1.33 0.93 0.52 0.58 0.46 0.43 0.48 18.50%
  YoY % 43.01% 78.85% -10.34% 26.09% 6.98% -10.42% -
  Horiz. % 277.08% 193.75% 108.33% 120.83% 95.83% 89.58% 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. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. 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
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers