Highlights

[CAB] YoY Cumulative Quarter Result on 2013-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     281.84%    YoY -     120.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 793,430 628,095 493,205 438,475 397,132 360,140 380,603 13.01%
  YoY % 26.32% 27.35% 12.48% 10.41% 10.27% -5.38% -
  Horiz. % 208.47% 165.03% 129.59% 115.21% 104.34% 94.62% 100.00%
PBT 17,141 12,956 7,933 1,876 -6,956 12,474 5,447 21.03%
  YoY % 32.30% 63.32% 322.87% 126.97% -155.76% 129.01% -
  Horiz. % 314.69% 237.86% 145.64% 34.44% -127.70% 229.01% 100.00%
Tax -5,000 -4,618 -3,539 270 6 -3,630 -1,808 18.46%
  YoY % -8.27% -30.49% -1,410.74% 4,400.00% 100.17% -100.77% -
  Horiz. % 276.55% 255.42% 195.74% -14.93% -0.33% 200.77% 100.00%
NP 12,141 8,338 4,394 2,146 -6,950 8,844 3,639 22.22%
  YoY % 45.61% 89.76% 104.75% 130.88% -178.58% 143.03% -
  Horiz. % 333.64% 229.13% 120.75% 58.97% -190.99% 243.03% 100.00%
NP to SH 7,226 7,245 4,457 1,402 -6,840 7,255 3,331 13.76%
  YoY % -0.26% 62.55% 217.90% 120.50% -194.28% 117.80% -
  Horiz. % 216.93% 217.50% 133.80% 42.09% -205.34% 217.80% 100.00%
Tax Rate 29.17 % 35.64 % 44.61 % -14.39 % - % 29.10 % 33.19 % -2.13%
  YoY % -18.15% -20.11% 410.01% 0.00% 0.00% -12.32% -
  Horiz. % 87.89% 107.38% 134.41% -43.36% 0.00% 87.68% 100.00%
Total Cost 781,289 619,757 488,811 436,329 404,082 351,296 376,964 12.90%
  YoY % 26.06% 26.79% 12.03% 7.98% 15.03% -6.81% -
  Horiz. % 207.26% 164.41% 129.67% 115.75% 107.19% 93.19% 100.00%
Net Worth 206,682 155,443 145,937 130,941 90,761 93,485 84,262 16.11%
  YoY % 32.96% 6.51% 11.45% 44.27% -2.91% 10.95% -
  Horiz. % 245.28% 184.47% 173.19% 155.40% 107.71% 110.95% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 206,682 155,443 145,937 130,941 90,761 93,485 84,262 16.11%
  YoY % 32.96% 6.51% 11.45% 44.27% -2.91% 10.95% -
  Horiz. % 245.28% 184.47% 173.19% 155.40% 107.71% 110.95% 100.00%
NOSH 157,772 135,167 131,474 132,264 131,538 131,669 131,660 3.06%
  YoY % 16.72% 2.81% -0.60% 0.55% -0.10% 0.01% -
  Horiz. % 119.83% 102.66% 99.86% 100.46% 99.91% 100.01% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.53 % 1.33 % 0.89 % 0.49 % -1.75 % 2.46 % 0.96 % 8.07%
  YoY % 15.04% 49.44% 81.63% 128.00% -171.14% 156.25% -
  Horiz. % 159.38% 138.54% 92.71% 51.04% -182.29% 256.25% 100.00%
ROE 3.50 % 4.66 % 3.05 % 1.07 % -7.54 % 7.76 % 3.95 % -1.99%
  YoY % -24.89% 52.79% 185.05% 114.19% -197.16% 96.46% -
  Horiz. % 88.61% 117.97% 77.22% 27.09% -190.89% 196.46% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 502.89 464.68 375.13 331.51 301.91 273.52 289.08 9.66%
  YoY % 8.22% 23.87% 13.16% 9.80% 10.38% -5.38% -
  Horiz. % 173.96% 160.74% 129.77% 114.68% 104.44% 94.62% 100.00%
EPS 4.58 5.36 3.39 1.06 -5.20 5.51 2.53 10.39%
  YoY % -14.55% 58.11% 219.81% 120.38% -194.37% 117.79% -
  Horiz. % 181.03% 211.86% 133.99% 41.90% -205.53% 217.79% 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 1.3100 1.1500 1.1100 0.9900 0.6900 0.7100 0.6400 12.67%
  YoY % 13.91% 3.60% 12.12% 43.48% -2.82% 10.94% -
  Horiz. % 204.69% 179.69% 173.44% 154.69% 107.81% 110.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 119.98 94.97 74.58 66.30 60.05 54.46 57.55 13.01%
  YoY % 26.33% 27.34% 12.49% 10.41% 10.26% -5.37% -
  Horiz. % 208.48% 165.02% 129.59% 115.20% 104.34% 94.63% 100.00%
EPS 1.09 1.10 0.67 0.21 -1.03 1.10 0.50 13.86%
  YoY % -0.91% 64.18% 219.05% 120.39% -193.64% 120.00% -
  Horiz. % 218.00% 220.00% 134.00% 42.00% -206.00% 220.00% 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 0.3125 0.2350 0.2207 0.1980 0.1372 0.1414 0.1274 16.11%
  YoY % 32.98% 6.48% 11.46% 44.31% -2.97% 10.99% -
  Horiz. % 245.29% 184.46% 173.23% 155.42% 107.69% 110.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5700 1.0600 0.5600 0.5550 0.3500 0.2900 0.3200 -
P/RPS 0.31 0.23 0.15 0.17 0.12 0.11 0.11 18.83%
  YoY % 34.78% 53.33% -11.76% 41.67% 9.09% 0.00% -
  Horiz. % 281.82% 209.09% 136.36% 154.55% 109.09% 100.00% 100.00%
P/EPS 34.28 19.78 16.52 52.36 -6.73 5.26 12.65 18.06%
  YoY % 73.31% 19.73% -68.45% 878.01% -227.95% -58.42% -
  Horiz. % 270.99% 156.36% 130.59% 413.91% -53.20% 41.58% 100.00%
EY 2.92 5.06 6.05 1.91 -14.86 19.00 7.91 -15.29%
  YoY % -42.29% -16.36% 216.75% 112.85% -178.21% 140.20% -
  Horiz. % 36.92% 63.97% 76.49% 24.15% -187.86% 240.20% 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 1.20 0.92 0.50 0.56 0.51 0.41 0.50 15.69%
  YoY % 30.43% 84.00% -10.71% 9.80% 24.39% -18.00% -
  Horiz. % 240.00% 184.00% 100.00% 112.00% 102.00% 82.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.7800 0.9400 0.8650 0.5700 0.3500 0.3400 0.3400 -
P/RPS 0.35 0.20 0.23 0.17 0.12 0.12 0.12 19.51%
  YoY % 75.00% -13.04% 35.29% 41.67% 0.00% 0.00% -
  Horiz. % 291.67% 166.67% 191.67% 141.67% 100.00% 100.00% 100.00%
P/EPS 38.86 17.54 25.52 53.77 -6.73 6.17 13.44 19.34%
  YoY % 121.55% -31.27% -52.54% 898.96% -209.08% -54.09% -
  Horiz. % 289.14% 130.51% 189.88% 400.07% -50.07% 45.91% 100.00%
EY 2.57 5.70 3.92 1.86 -14.86 16.21 7.44 -16.22%
  YoY % -54.91% 45.41% 110.75% 112.52% -191.67% 117.88% -
  Horiz. % 34.54% 76.61% 52.69% 25.00% -199.73% 217.88% 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 0.82 0.78 0.58 0.51 0.48 0.53 16.99%
  YoY % 65.85% 5.13% 34.48% 13.73% 6.25% -9.43% -
  Horiz. % 256.60% 154.72% 147.17% 109.43% 96.23% 90.57% 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.
 


 

322  199  521  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers