[CAB] YoY Cumulative Quarter Result on 2014-06-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,080,887 793,430 628,095 493,205 438,475 397,132 360,140 20.08% YoY % 36.23% 26.32% 27.35% 12.48% 10.41% 10.27% - Horiz. % 300.13% 220.31% 174.40% 136.95% 121.75% 110.27% 100.00%
PBT 53,786 17,141 12,956 7,933 1,876 -6,956 12,474 27.55% YoY % 213.79% 32.30% 63.32% 322.87% 126.97% -155.76% - Horiz. % 431.18% 137.41% 103.86% 63.60% 15.04% -55.76% 100.00%
Tax -15,278 -5,000 -4,618 -3,539 270 6 -3,630 27.04% YoY % -205.56% -8.27% -30.49% -1,410.74% 4,400.00% 100.17% - Horiz. % 420.88% 137.74% 127.22% 97.49% -7.44% -0.17% 100.00%
NP 38,508 12,141 8,338 4,394 2,146 -6,950 8,844 27.76% YoY % 217.17% 45.61% 89.76% 104.75% 130.88% -178.58% - Horiz. % 435.41% 137.28% 94.28% 49.68% 24.27% -78.58% 100.00%
NP to SH 31,006 7,226 7,245 4,457 1,402 -6,840 7,255 27.36% YoY % 329.09% -0.26% 62.55% 217.90% 120.50% -194.28% - Horiz. % 427.37% 99.60% 99.86% 61.43% 19.32% -94.28% 100.00%
Tax Rate 28.41 % 29.17 % 35.64 % 44.61 % -14.39 % - % 29.10 % -0.40% YoY % -2.61% -18.15% -20.11% 410.01% 0.00% 0.00% - Horiz. % 97.63% 100.24% 122.47% 153.30% -49.45% 0.00% 100.00%
Total Cost 1,042,379 781,289 619,757 488,811 436,329 404,082 351,296 19.85% YoY % 33.42% 26.06% 26.79% 12.03% 7.98% 15.03% - Horiz. % 296.72% 222.40% 176.42% 139.15% 124.21% 115.03% 100.00%
Net Worth 266,640 206,682 155,443 145,937 130,941 90,761 93,485 19.07% YoY % 29.01% 32.96% 6.51% 11.45% 44.27% -2.91% - Horiz. % 285.22% 221.09% 166.28% 156.11% 140.07% 97.09% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 266,640 206,682 155,443 145,937 130,941 90,761 93,485 19.07% YoY % 29.01% 32.96% 6.51% 11.45% 44.27% -2.91% - Horiz. % 285.22% 221.09% 166.28% 156.11% 140.07% 97.09% 100.00%
NOSH 180,162 157,772 135,167 131,474 132,264 131,538 131,669 5.36% YoY % 14.19% 16.72% 2.81% -0.60% 0.55% -0.10% - Horiz. % 136.83% 119.82% 102.66% 99.85% 100.45% 99.90% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.56 % 1.53 % 1.33 % 0.89 % 0.49 % -1.75 % 2.46 % 6.35% YoY % 132.68% 15.04% 49.44% 81.63% 128.00% -171.14% - Horiz. % 144.72% 62.20% 54.07% 36.18% 19.92% -71.14% 100.00%
ROE 11.63 % 3.50 % 4.66 % 3.05 % 1.07 % -7.54 % 7.76 % 6.97% YoY % 232.29% -24.89% 52.79% 185.05% 114.19% -197.16% - Horiz. % 149.87% 45.10% 60.05% 39.30% 13.79% -97.16% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 599.95 502.89 464.68 375.13 331.51 301.91 273.52 13.97% YoY % 19.30% 8.22% 23.87% 13.16% 9.80% 10.38% - Horiz. % 219.34% 183.86% 169.89% 137.15% 121.20% 110.38% 100.00%
EPS 17.21 4.58 5.36 3.39 1.06 -5.20 5.51 20.88% YoY % 275.76% -14.55% 58.11% 219.81% 120.38% -194.37% - Horiz. % 312.34% 83.12% 97.28% 61.52% 19.24% -94.37% 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 1.4800 1.3100 1.1500 1.1100 0.9900 0.6900 0.7100 13.01% YoY % 12.98% 13.91% 3.60% 12.12% 43.48% -2.82% - Horiz. % 208.45% 184.51% 161.97% 156.34% 139.44% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 156.53 114.91 90.96 71.43 63.50 57.51 52.16 20.08% YoY % 36.22% 26.33% 27.34% 12.49% 10.42% 10.26% - Horiz. % 300.10% 220.30% 174.39% 136.94% 121.74% 110.26% 100.00%
EPS 4.49 1.05 1.05 0.65 0.20 -0.99 1.05 27.37% YoY % 327.62% 0.00% 61.54% 225.00% 120.20% -194.29% - Horiz. % 427.62% 100.00% 100.00% 61.90% 19.05% -94.29% 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 0.3862 0.2993 0.2251 0.2113 0.1896 0.1314 0.1354 19.07% YoY % 29.03% 32.96% 6.53% 11.45% 44.29% -2.95% - Horiz. % 285.23% 221.05% 166.25% 156.06% 140.03% 97.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.8400 1.5700 1.0600 0.5600 0.5550 0.3500 0.2900 -
P/RPS 0.47 0.31 0.23 0.15 0.17 0.12 0.11 27.36% YoY % 51.61% 34.78% 53.33% -11.76% 41.67% 9.09% - Horiz. % 427.27% 281.82% 209.09% 136.36% 154.55% 109.09% 100.00%
P/EPS 16.50 34.28 19.78 16.52 52.36 -6.73 5.26 20.97% YoY % -51.87% 73.31% 19.73% -68.45% 878.01% -227.95% - Horiz. % 313.69% 651.71% 376.05% 314.07% 995.44% -127.95% 100.00%
EY 6.06 2.92 5.06 6.05 1.91 -14.86 19.00 -17.33% YoY % 107.53% -42.29% -16.36% 216.75% 112.85% -178.21% - Horiz. % 31.89% 15.37% 26.63% 31.84% 10.05% -78.21% 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 1.92 1.20 0.92 0.50 0.56 0.51 0.41 29.32% YoY % 60.00% 30.43% 84.00% -10.71% 9.80% 24.39% - Horiz. % 468.29% 292.68% 224.39% 121.95% 136.59% 124.39% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 -
Price 1.0400 1.7800 0.9400 0.8650 0.5700 0.3500 0.3400 -
P/RPS 0.17 0.35 0.20 0.23 0.17 0.12 0.12 5.97% YoY % -51.43% 75.00% -13.04% 35.29% 41.67% 0.00% - Horiz. % 141.67% 291.67% 166.67% 191.67% 141.67% 100.00% 100.00%
P/EPS 6.04 38.86 17.54 25.52 53.77 -6.73 6.17 -0.35% YoY % -84.46% 121.55% -31.27% -52.54% 898.96% -209.08% - Horiz. % 97.89% 629.82% 284.28% 413.61% 871.47% -109.08% 100.00%
EY 16.55 2.57 5.70 3.92 1.86 -14.86 16.21 0.35% YoY % 543.97% -54.91% 45.41% 110.75% 112.52% -191.67% - Horiz. % 102.10% 15.85% 35.16% 24.18% 11.47% -91.67% 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 0.70 1.36 0.82 0.78 0.58 0.51 0.48 6.48% YoY % -48.53% 65.85% 5.13% 34.48% 13.73% 6.25% - Horiz. % 145.83% 283.33% 170.83% 162.50% 120.83% 106.25% 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.
Comment
CAB-FS-Q3-14.pdf 
