Highlights

[CAB] YoY Annualized Quarter Result on 2017-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     17.53%    YoY -     764.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,773,462 1,707,722 1,397,232 1,042,710 792,970 645,678 575,778 20.61%
  YoY % 3.85% 22.22% 34.00% 31.49% 22.81% 12.14% -
  Horiz. % 308.01% 296.59% 242.67% 181.10% 137.72% 112.14% 100.00%
PBT 40,044 74,476 60,074 13,180 1,580 14,800 -3,360 -
  YoY % -46.23% 23.97% 355.80% 734.18% -89.32% 540.48% -
  Horiz. % -1,191.79% -2,216.55% -1,787.92% -392.26% -47.02% -440.48% 100.00%
Tax -10,994 -17,732 -16,028 -3,628 -3,642 -5,738 2,268 -
  YoY % 38.00% -10.63% -341.79% 0.38% 36.53% -353.00% -
  Horiz. % -484.74% -781.83% -706.70% -159.96% -160.58% -253.00% 100.00%
NP 29,050 56,744 44,046 9,552 -2,062 9,062 -1,092 -
  YoY % -48.81% 28.83% 361.12% 563.24% -122.75% 929.85% -
  Horiz. % -2,660.26% -5,196.34% -4,033.52% -874.73% 188.83% -829.85% 100.00%
NP to SH 31,312 47,958 34,530 3,994 -1,476 8,916 -1,542 -
  YoY % -34.71% 38.89% 764.55% 370.60% -116.55% 678.21% -
  Horiz. % -2,030.61% -3,110.12% -2,239.30% -259.01% 95.72% -578.21% 100.00%
Tax Rate 27.45 % 23.81 % 26.68 % 27.53 % 230.51 % 38.77 % - % -
  YoY % 15.29% -10.76% -3.09% -88.06% 494.56% 0.00% -
  Horiz. % 70.80% 61.41% 68.82% 71.01% 594.56% 100.00% -
Total Cost 1,744,412 1,650,978 1,353,186 1,033,158 795,032 636,616 576,870 20.24%
  YoY % 5.66% 22.01% 30.98% 29.95% 24.88% 10.36% -
  Horiz. % 302.39% 286.20% 234.57% 179.10% 137.82% 110.36% 100.00%
Net Worth 465,296 408,515 263,153 181,545 151,553 145,969 128,064 23.98%
  YoY % 13.90% 55.24% 44.95% 19.79% 3.83% 13.98% -
  Horiz. % 363.33% 318.99% 205.49% 141.76% 118.34% 113.98% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 465,296 408,515 263,153 181,545 151,553 145,969 128,064 23.98%
  YoY % 13.90% 55.24% 44.95% 19.79% 3.83% 13.98% -
  Horiz. % 363.33% 318.99% 205.49% 141.76% 118.34% 113.98% 100.00%
NOSH 646,245 618,963 177,806 151,287 131,785 131,504 130,677 30.51%
  YoY % 4.41% 248.11% 17.53% 14.80% 0.21% 0.63% -
  Horiz. % 494.53% 473.66% 136.06% 115.77% 100.85% 100.63% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.64 % 3.32 % 3.15 % 0.92 % -0.26 % 1.40 % -0.19 % -
  YoY % -50.60% 5.40% 242.39% 453.85% -118.57% 836.84% -
  Horiz. % -863.16% -1,747.37% -1,657.89% -484.21% 136.84% -736.84% 100.00%
ROE 6.73 % 11.74 % 13.12 % 2.20 % -0.97 % 6.11 % -1.20 % -
  YoY % -42.67% -10.52% 496.36% 326.80% -115.88% 609.17% -
  Horiz. % -560.83% -978.33% -1,093.33% -183.33% 80.83% -509.17% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 274.43 275.90 785.82 689.22 601.71 490.99 440.61 -7.58%
  YoY % -0.53% -64.89% 14.02% 14.54% 22.55% 11.43% -
  Horiz. % 62.28% 62.62% 178.35% 156.42% 136.56% 111.43% 100.00%
EPS 4.84 7.76 19.42 2.64 -1.12 6.78 -1.18 -
  YoY % -37.63% -60.04% 635.61% 335.71% -116.52% 674.58% -
  Horiz. % -410.17% -657.63% -1,645.76% -223.73% 94.92% -574.58% 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 0.7200 0.6600 1.4800 1.2000 1.1500 1.1100 0.9800 -5.01%
  YoY % 9.09% -55.41% 23.33% 4.35% 3.60% 13.27% -
  Horiz. % 73.47% 67.35% 151.02% 122.45% 117.35% 113.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 268.17 258.23 211.28 157.67 119.91 97.63 87.06 20.61%
  YoY % 3.85% 22.22% 34.00% 31.49% 22.82% 12.14% -
  Horiz. % 308.03% 296.61% 242.68% 181.10% 137.73% 112.14% 100.00%
EPS 4.73 7.25 5.22 0.60 -0.22 1.35 -0.23 -
  YoY % -34.76% 38.89% 770.00% 372.73% -116.30% 686.96% -
  Horiz. % -2,056.52% -3,152.17% -2,269.56% -260.87% 95.65% -586.96% 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 0.7036 0.6177 0.3979 0.2745 0.2292 0.2207 0.1936 23.98%
  YoY % 13.91% 55.24% 44.95% 19.76% 3.85% 14.00% -
  Horiz. % 363.43% 319.06% 205.53% 141.79% 118.39% 114.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.6000 0.8950 2.2500 1.6100 1.0500 0.4800 0.4450 -
P/RPS 0.22 0.32 0.29 0.23 0.17 0.10 0.10 14.04%
  YoY % -31.25% 10.34% 26.09% 35.29% 70.00% 0.00% -
  Horiz. % 220.00% 320.00% 290.00% 230.00% 170.00% 100.00% 100.00%
P/EPS 12.38 11.55 11.59 60.98 -93.75 7.08 -37.71 -
  YoY % 7.19% -0.35% -80.99% 165.05% -1,424.15% 118.77% -
  Horiz. % -32.83% -30.63% -30.73% -161.71% 248.61% -18.77% 100.00%
EY 8.08 8.66 8.63 1.64 -1.07 14.13 -2.65 -
  YoY % -6.70% 0.35% 426.22% 253.27% -107.57% 633.21% -
  Horiz. % -304.91% -326.79% -325.66% -61.89% 40.38% -533.21% 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 0.83 1.36 1.52 1.34 0.91 0.43 0.45 10.74%
  YoY % -38.97% -10.53% 13.43% 47.25% 111.63% -4.44% -
  Horiz. % 184.44% 302.22% 337.78% 297.78% 202.22% 95.56% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 25/05/16 26/05/15 29/05/14 28/05/13 -
Price 0.5450 0.9200 2.9500 1.6000 1.0700 0.5750 0.5650 -
P/RPS 0.20 0.33 0.38 0.23 0.18 0.12 0.13 7.44%
  YoY % -39.39% -13.16% 65.22% 27.78% 50.00% -7.69% -
  Horiz. % 153.85% 253.85% 292.31% 176.92% 138.46% 92.31% 100.00%
P/EPS 11.25 11.87 15.19 60.61 -95.54 8.48 -47.88 -
  YoY % -5.22% -21.86% -74.94% 163.44% -1,226.65% 117.71% -
  Horiz. % -23.50% -24.79% -31.73% -126.59% 199.54% -17.71% 100.00%
EY 8.89 8.42 6.58 1.65 -1.05 11.79 -2.09 -
  YoY % 5.58% 27.96% 298.79% 257.14% -108.91% 664.11% -
  Horiz. % -425.36% -402.87% -314.83% -78.95% 50.24% -564.11% 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 0.76 1.39 1.99 1.33 0.93 0.52 0.58 4.61%
  YoY % -45.32% -30.15% 49.62% 43.01% 78.85% -10.34% -
  Horiz. % 131.03% 239.66% 343.10% 229.31% 160.34% 89.66% 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