Highlights

[CAB] YoY Cumulative Quarter Result on 2012-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     -40.60%    YoY -     -194.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 628,095 493,205 438,475 397,132 360,140 380,603 371,748 9.13%
  YoY % 27.35% 12.48% 10.41% 10.27% -5.38% 2.38% -
  Horiz. % 168.96% 132.67% 117.95% 106.83% 96.88% 102.38% 100.00%
PBT 12,956 7,933 1,876 -6,956 12,474 5,447 615 66.15%
  YoY % 63.32% 322.87% 126.97% -155.76% 129.01% 785.69% -
  Horiz. % 2,106.67% 1,289.92% 305.04% -1,131.06% 2,028.29% 885.69% 100.00%
Tax -4,618 -3,539 270 6 -3,630 -1,808 -1,293 23.62%
  YoY % -30.49% -1,410.74% 4,400.00% 100.17% -100.77% -39.83% -
  Horiz. % 357.15% 273.70% -20.88% -0.46% 280.74% 139.83% 100.00%
NP 8,338 4,394 2,146 -6,950 8,844 3,639 -678 -
  YoY % 89.76% 104.75% 130.88% -178.58% 143.03% 636.73% -
  Horiz. % -1,229.79% -648.08% -316.52% 1,025.07% -1,304.42% -536.73% 100.00%
NP to SH 7,245 4,457 1,402 -6,840 7,255 3,331 1,032 38.36%
  YoY % 62.55% 217.90% 120.50% -194.28% 117.80% 222.77% -
  Horiz. % 702.03% 431.88% 135.85% -662.79% 703.00% 322.77% 100.00%
Tax Rate 35.64 % 44.61 % -14.39 % - % 29.10 % 33.19 % 210.24 % -25.60%
  YoY % -20.11% 410.01% 0.00% 0.00% -12.32% -84.21% -
  Horiz. % 16.95% 21.22% -6.84% 0.00% 13.84% 15.79% 100.00%
Total Cost 619,757 488,811 436,329 404,082 351,296 376,964 372,426 8.85%
  YoY % 26.79% 12.03% 7.98% 15.03% -6.81% 1.22% -
  Horiz. % 166.41% 131.25% 117.16% 108.50% 94.33% 101.22% 100.00%
Net Worth 155,443 145,937 130,941 90,761 93,485 84,262 79,384 11.85%
  YoY % 6.51% 11.45% 44.27% -2.91% 10.95% 6.14% -
  Horiz. % 195.81% 183.84% 164.95% 114.33% 117.76% 106.14% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 155,443 145,937 130,941 90,761 93,485 84,262 79,384 11.85%
  YoY % 6.51% 11.45% 44.27% -2.91% 10.95% 6.14% -
  Horiz. % 195.81% 183.84% 164.95% 114.33% 117.76% 106.14% 100.00%
NOSH 135,167 131,474 132,264 131,538 131,669 131,660 132,307 0.36%
  YoY % 2.81% -0.60% 0.55% -0.10% 0.01% -0.49% -
  Horiz. % 102.16% 99.37% 99.97% 99.42% 99.52% 99.51% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.33 % 0.89 % 0.49 % -1.75 % 2.46 % 0.96 % -0.18 % -
  YoY % 49.44% 81.63% 128.00% -171.14% 156.25% 633.33% -
  Horiz. % -738.89% -494.44% -272.22% 972.22% -1,366.67% -533.33% 100.00%
ROE 4.66 % 3.05 % 1.07 % -7.54 % 7.76 % 3.95 % 1.30 % 23.70%
  YoY % 52.79% 185.05% 114.19% -197.16% 96.46% 203.85% -
  Horiz. % 358.46% 234.62% 82.31% -580.00% 596.92% 303.85% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 464.68 375.13 331.51 301.91 273.52 289.08 280.97 8.74%
  YoY % 23.87% 13.16% 9.80% 10.38% -5.38% 2.89% -
  Horiz. % 165.38% 133.51% 117.99% 107.45% 97.35% 102.89% 100.00%
EPS 5.36 3.39 1.06 -5.20 5.51 2.53 0.78 37.86%
  YoY % 58.11% 219.81% 120.38% -194.37% 117.79% 224.36% -
  Horiz. % 687.18% 434.62% 135.90% -666.67% 706.41% 324.36% 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 1.1500 1.1100 0.9900 0.6900 0.7100 0.6400 0.6000 11.45%
  YoY % 3.60% 12.12% 43.48% -2.82% 10.94% 6.67% -
  Horiz. % 191.67% 185.00% 165.00% 115.00% 118.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.10 74.68 66.39 60.13 54.53 57.63 56.29 9.13%
  YoY % 27.34% 12.49% 10.41% 10.27% -5.38% 2.38% -
  Horiz. % 168.95% 132.67% 117.94% 106.82% 96.87% 102.38% 100.00%
EPS 1.10 0.67 0.21 -1.04 1.10 0.50 0.16 37.87%
  YoY % 64.18% 219.05% 120.19% -194.55% 120.00% 212.50% -
  Horiz. % 687.50% 418.75% 131.25% -650.00% 687.50% 312.50% 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 0.2354 0.2210 0.1983 0.1374 0.1415 0.1276 0.1202 11.85%
  YoY % 6.52% 11.45% 44.32% -2.90% 10.89% 6.16% -
  Horiz. % 195.84% 183.86% 164.98% 114.31% 117.72% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0600 0.5600 0.5550 0.3500 0.2900 0.3200 0.3300 -
P/RPS 0.23 0.15 0.17 0.12 0.11 0.11 0.12 11.45%
  YoY % 53.33% -11.76% 41.67% 9.09% 0.00% -8.33% -
  Horiz. % 191.67% 125.00% 141.67% 100.00% 91.67% 91.67% 100.00%
P/EPS 19.78 16.52 52.36 -6.73 5.26 12.65 42.31 -11.90%
  YoY % 19.73% -68.45% 878.01% -227.95% -58.42% -70.10% -
  Horiz. % 46.75% 39.05% 123.75% -15.91% 12.43% 29.90% 100.00%
EY 5.06 6.05 1.91 -14.86 19.00 7.91 2.36 13.55%
  YoY % -16.36% 216.75% 112.85% -178.21% 140.20% 235.17% -
  Horiz. % 214.41% 256.36% 80.93% -629.66% 805.08% 335.17% 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 0.92 0.50 0.56 0.51 0.41 0.50 0.55 8.95%
  YoY % 84.00% -10.71% 9.80% 24.39% -18.00% -9.09% -
  Horiz. % 167.27% 90.91% 101.82% 92.73% 74.55% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.9400 0.8650 0.5700 0.3500 0.3400 0.3400 0.3100 -
P/RPS 0.20 0.23 0.17 0.12 0.12 0.12 0.11 10.47%
  YoY % -13.04% 35.29% 41.67% 0.00% 0.00% 9.09% -
  Horiz. % 181.82% 209.09% 154.55% 109.09% 109.09% 109.09% 100.00%
P/EPS 17.54 25.52 53.77 -6.73 6.17 13.44 39.74 -12.74%
  YoY % -31.27% -52.54% 898.96% -209.08% -54.09% -66.18% -
  Horiz. % 44.14% 64.22% 135.30% -16.94% 15.53% 33.82% 100.00%
EY 5.70 3.92 1.86 -14.86 16.21 7.44 2.52 14.57%
  YoY % 45.41% 110.75% 112.52% -191.67% 117.88% 195.24% -
  Horiz. % 226.19% 155.56% 73.81% -589.68% 643.25% 295.24% 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 0.82 0.78 0.58 0.51 0.48 0.53 0.52 7.88%
  YoY % 5.13% 34.48% 13.73% 6.25% -9.43% 1.92% -
  Horiz. % 157.69% 150.00% 111.54% 98.08% 92.31% 101.92% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers