Highlights

[CAB] YoY Cumulative Quarter Result on 2014-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     -0.02%    YoY -     217.90%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS