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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,707,722 1,397,232 1,042,710 792,970 645,678 575,778 534,898 21.33%
  YoY % 22.22% 34.00% 31.49% 22.81% 12.14% 7.64% -
  Horiz. % 319.26% 261.21% 194.94% 148.25% 120.71% 107.64% 100.00%
PBT 74,476 60,074 13,180 1,580 14,800 -3,360 -11,888 -
  YoY % 23.97% 355.80% 734.18% -89.32% 540.48% 71.74% -
  Horiz. % -626.48% -505.33% -110.87% -13.29% -124.50% 28.26% 100.00%
Tax -17,732 -16,028 -3,628 -3,642 -5,738 2,268 1,596 -
  YoY % -10.63% -341.79% 0.38% 36.53% -353.00% 42.11% -
  Horiz. % -1,111.03% -1,004.26% -227.32% -228.20% -359.52% 142.11% 100.00%
NP 56,744 44,046 9,552 -2,062 9,062 -1,092 -10,292 -
  YoY % 28.83% 361.12% 563.24% -122.75% 929.85% 89.39% -
  Horiz. % -551.34% -427.96% -92.81% 20.03% -88.05% 10.61% 100.00%
NP to SH 47,958 34,530 3,994 -1,476 8,916 -1,542 -9,730 -
  YoY % 38.89% 764.55% 370.60% -116.55% 678.21% 84.15% -
  Horiz. % -492.89% -354.88% -41.05% 15.17% -91.63% 15.85% 100.00%
Tax Rate 23.81 % 26.68 % 27.53 % 230.51 % 38.77 % - % - % -
  YoY % -10.76% -3.09% -88.06% 494.56% 0.00% 0.00% -
  Horiz. % 61.41% 68.82% 71.01% 594.56% 100.00% - -
Total Cost 1,650,978 1,353,186 1,033,158 795,032 636,616 576,870 545,190 20.27%
  YoY % 22.01% 30.98% 29.95% 24.88% 10.36% 5.81% -
  Horiz. % 302.83% 248.20% 189.50% 145.83% 116.77% 105.81% 100.00%
Net Worth 408,515 263,153 181,545 151,553 145,969 128,064 92,040 28.18%
  YoY % 55.24% 44.95% 19.79% 3.83% 13.98% 39.14% -
  Horiz. % 443.84% 285.91% 197.25% 164.66% 158.59% 139.14% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 408,515 263,153 181,545 151,553 145,969 128,064 92,040 28.18%
  YoY % 55.24% 44.95% 19.79% 3.83% 13.98% 39.14% -
  Horiz. % 443.84% 285.91% 197.25% 164.66% 158.59% 139.14% 100.00%
NOSH 618,963 177,806 151,287 131,785 131,504 130,677 131,486 29.44%
  YoY % 248.11% 17.53% 14.80% 0.21% 0.63% -0.61% -
  Horiz. % 470.74% 135.23% 115.06% 100.23% 100.01% 99.39% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.32 % 3.15 % 0.92 % -0.26 % 1.40 % -0.19 % -1.92 % -
  YoY % 5.40% 242.39% 453.85% -118.57% 836.84% 90.10% -
  Horiz. % -172.92% -164.06% -47.92% 13.54% -72.92% 9.90% 100.00%
ROE 11.74 % 13.12 % 2.20 % -0.97 % 6.11 % -1.20 % -10.57 % -
  YoY % -10.52% 496.36% 326.80% -115.88% 609.17% 88.65% -
  Horiz. % -111.07% -124.12% -20.81% 9.18% -57.81% 11.35% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 275.90 785.82 689.22 601.71 490.99 440.61 406.81 -6.26%
  YoY % -64.89% 14.02% 14.54% 22.55% 11.43% 8.31% -
  Horiz. % 67.82% 193.17% 169.42% 147.91% 120.69% 108.31% 100.00%
EPS 7.76 19.42 2.64 -1.12 6.78 -1.18 -7.40 -
  YoY % -60.04% 635.61% 335.71% -116.52% 674.58% 84.05% -
  Horiz. % -104.86% -262.43% -35.68% 15.14% -91.62% 15.95% 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 0.6600 1.4800 1.2000 1.1500 1.1100 0.9800 0.7000 -0.98%
  YoY % -55.41% 23.33% 4.35% 3.60% 13.27% 40.00% -
  Horiz. % 94.29% 211.43% 171.43% 164.29% 158.57% 140.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 647,250
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 263.84 215.87 161.10 122.51 99.76 88.96 82.64 21.34%
  YoY % 22.22% 34.00% 31.50% 22.80% 12.14% 7.65% -
  Horiz. % 319.26% 261.22% 194.94% 148.25% 120.72% 107.65% 100.00%
EPS 7.41 5.33 0.62 -0.23 1.38 -0.24 -1.50 -
  YoY % 39.02% 759.68% 369.57% -116.67% 675.00% 84.00% -
  Horiz. % -494.00% -355.33% -41.33% 15.33% -92.00% 16.00% 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 0.6312 0.4066 0.2805 0.2341 0.2255 0.1979 0.1422 28.18%
  YoY % 55.24% 44.96% 19.82% 3.81% 13.95% 39.17% -
  Horiz. % 443.88% 285.94% 197.26% 164.63% 158.58% 139.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8950 2.2500 1.6100 1.0500 0.4800 0.4450 0.4000 -
P/RPS 0.32 0.29 0.23 0.17 0.10 0.10 0.10 21.38%
  YoY % 10.34% 26.09% 35.29% 70.00% 0.00% 0.00% -
  Horiz. % 320.00% 290.00% 230.00% 170.00% 100.00% 100.00% 100.00%
P/EPS 11.55 11.59 60.98 -93.75 7.08 -37.71 -5.41 -
  YoY % -0.35% -80.99% 165.05% -1,424.15% 118.77% -597.04% -
  Horiz. % -213.49% -214.23% -1,127.17% 1,732.90% -130.87% 697.04% 100.00%
EY 8.66 8.63 1.64 -1.07 14.13 -2.65 -18.50 -
  YoY % 0.35% 426.22% 253.27% -107.57% 633.21% 85.68% -
  Horiz. % -46.81% -46.65% -8.86% 5.78% -76.38% 14.32% 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 1.36 1.52 1.34 0.91 0.43 0.45 0.57 15.59%
  YoY % -10.53% 13.43% 47.25% 111.63% -4.44% -21.05% -
  Horiz. % 238.60% 266.67% 235.09% 159.65% 75.44% 78.95% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.9200 2.9500 1.6000 1.0700 0.5750 0.5650 0.3200 -
P/RPS 0.33 0.38 0.23 0.18 0.12 0.13 0.08 26.63%
  YoY % -13.16% 65.22% 27.78% 50.00% -7.69% 62.50% -
  Horiz. % 412.50% 475.00% 287.50% 225.00% 150.00% 162.50% 100.00%
P/EPS 11.87 15.19 60.61 -95.54 8.48 -47.88 -4.32 -
  YoY % -21.86% -74.94% 163.44% -1,226.65% 117.71% -1,008.33% -
  Horiz. % -274.77% -351.62% -1,403.01% 2,211.57% -196.30% 1,108.33% 100.00%
EY 8.42 6.58 1.65 -1.05 11.79 -2.09 -23.13 -
  YoY % 27.96% 298.79% 257.14% -108.91% 664.11% 90.96% -
  Horiz. % -36.40% -28.45% -7.13% 4.54% -50.97% 9.04% 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 1.39 1.99 1.33 0.93 0.52 0.58 0.46 20.23%
  YoY % -30.15% 49.62% 43.01% 78.85% -10.34% 26.09% -
  Horiz. % 302.17% 432.61% 289.13% 202.17% 113.04% 126.09% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers