Highlights

[CAB] YoY Cumulative Quarter Result on 2015-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     1,081.71%    YoY -     62.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,284,538 1,080,887 793,430 628,095 493,205 438,475 397,132 21.60%
  YoY % 18.84% 36.23% 26.32% 27.35% 12.48% 10.41% -
  Horiz. % 323.45% 272.17% 199.79% 158.16% 124.19% 110.41% 100.00%
PBT 42,741 53,786 17,141 12,956 7,933 1,876 -6,956 -
  YoY % -20.54% 213.79% 32.30% 63.32% 322.87% 126.97% -
  Horiz. % -614.45% -773.23% -246.42% -186.26% -114.05% -26.97% 100.00%
Tax -9,755 -15,278 -5,000 -4,618 -3,539 270 6 -
  YoY % 36.15% -205.56% -8.27% -30.49% -1,410.74% 4,400.00% -
  Horiz. % -162,583.34% -254,633.33% -83,333.33% -76,966.67% -58,983.33% 4,500.00% 100.00%
NP 32,986 38,508 12,141 8,338 4,394 2,146 -6,950 -
  YoY % -14.34% 217.17% 45.61% 89.76% 104.75% 130.88% -
  Horiz. % -474.62% -554.07% -174.69% -119.97% -63.22% -30.88% 100.00%
NP to SH 28,877 31,006 7,226 7,245 4,457 1,402 -6,840 -
  YoY % -6.87% 329.09% -0.26% 62.55% 217.90% 120.50% -
  Horiz. % -422.18% -453.30% -105.64% -105.92% -65.16% -20.50% 100.00%
Tax Rate 22.82 % 28.41 % 29.17 % 35.64 % 44.61 % -14.39 % - % -
  YoY % -19.68% -2.61% -18.15% -20.11% 410.01% 0.00% -
  Horiz. % -158.58% -197.43% -202.71% -247.67% -310.01% 100.00% -
Total Cost 1,251,552 1,042,379 781,289 619,757 488,811 436,329 404,082 20.72%
  YoY % 20.07% 33.42% 26.06% 26.79% 12.03% 7.98% -
  Horiz. % 309.73% 257.96% 193.35% 153.37% 120.97% 107.98% 100.00%
Net Worth 414,391 266,640 206,682 155,443 145,937 130,941 90,761 28.79%
  YoY % 55.41% 29.01% 32.96% 6.51% 11.45% 44.27% -
  Horiz. % 456.57% 293.78% 227.72% 171.27% 160.79% 144.27% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 414,391 266,640 206,682 155,443 145,937 130,941 90,761 28.79%
  YoY % 55.41% 29.01% 32.96% 6.51% 11.45% 44.27% -
  Horiz. % 456.57% 293.78% 227.72% 171.27% 160.79% 144.27% 100.00%
NOSH 637,526 180,162 157,772 135,167 131,474 132,264 131,538 30.07%
  YoY % 253.86% 14.19% 16.72% 2.81% -0.60% 0.55% -
  Horiz. % 484.67% 136.97% 119.94% 102.76% 99.95% 100.55% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.57 % 3.56 % 1.53 % 1.33 % 0.89 % 0.49 % -1.75 % -
  YoY % -27.81% 132.68% 15.04% 49.44% 81.63% 128.00% -
  Horiz. % -146.86% -203.43% -87.43% -76.00% -50.86% -28.00% 100.00%
ROE 6.97 % 11.63 % 3.50 % 4.66 % 3.05 % 1.07 % -7.54 % -
  YoY % -40.07% 232.29% -24.89% 52.79% 185.05% 114.19% -
  Horiz. % -92.44% -154.24% -46.42% -61.80% -40.45% -14.19% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 201.49 599.95 502.89 464.68 375.13 331.51 301.91 -6.51%
  YoY % -66.42% 19.30% 8.22% 23.87% 13.16% 9.80% -
  Horiz. % 66.74% 198.72% 166.57% 153.91% 124.25% 109.80% 100.00%
EPS 4.60 17.21 4.58 5.36 3.39 1.06 -5.20 -
  YoY % -73.27% 275.76% -14.55% 58.11% 219.81% 120.38% -
  Horiz. % -88.46% -330.96% -88.08% -103.08% -65.19% -20.38% 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 0.6500 1.4800 1.3100 1.1500 1.1100 0.9900 0.6900 -0.99%
  YoY % -56.08% 12.98% 13.91% 3.60% 12.12% 43.48% -
  Horiz. % 94.20% 214.49% 189.86% 166.67% 160.87% 143.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 194.49 163.66 120.13 95.10 74.68 66.39 60.13 21.60%
  YoY % 18.84% 36.24% 26.32% 27.34% 12.49% 10.41% -
  Horiz. % 323.45% 272.18% 199.78% 158.16% 124.20% 110.41% 100.00%
EPS 4.37 4.69 1.09 1.10 0.67 0.21 -1.04 -
  YoY % -6.82% 330.28% -0.91% 64.18% 219.05% 120.19% -
  Horiz. % -420.19% -450.96% -104.81% -105.77% -64.42% -20.19% 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 0.6274 0.4037 0.3129 0.2354 0.2210 0.1983 0.1374 28.79%
  YoY % 55.41% 29.02% 32.92% 6.52% 11.45% 44.32% -
  Horiz. % 456.62% 293.81% 227.73% 171.32% 160.84% 144.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8800 2.8400 1.5700 1.0600 0.5600 0.5550 0.3500 -
P/RPS 0.44 0.47 0.31 0.23 0.15 0.17 0.12 24.17%
  YoY % -6.38% 51.61% 34.78% 53.33% -11.76% 41.67% -
  Horiz. % 366.67% 391.67% 258.33% 191.67% 125.00% 141.67% 100.00%
P/EPS 19.43 16.50 34.28 19.78 16.52 52.36 -6.73 -
  YoY % 17.76% -51.87% 73.31% 19.73% -68.45% 878.01% -
  Horiz. % -288.71% -245.17% -509.36% -293.91% -245.47% -778.01% 100.00%
EY 5.15 6.06 2.92 5.06 6.05 1.91 -14.86 -
  YoY % -15.02% 107.53% -42.29% -16.36% 216.75% 112.85% -
  Horiz. % -34.66% -40.78% -19.65% -34.05% -40.71% -12.85% 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 1.35 1.92 1.20 0.92 0.50 0.56 0.51 17.61%
  YoY % -29.69% 60.00% 30.43% 84.00% -10.71% 9.80% -
  Horiz. % 264.71% 376.47% 235.29% 180.39% 98.04% 109.80% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 -
Price 0.8900 1.0400 1.7800 0.9400 0.8650 0.5700 0.3500 -
P/RPS 0.44 0.17 0.35 0.20 0.23 0.17 0.12 24.17%
  YoY % 158.82% -51.43% 75.00% -13.04% 35.29% 41.67% -
  Horiz. % 366.67% 141.67% 291.67% 166.67% 191.67% 141.67% 100.00%
P/EPS 19.65 6.04 38.86 17.54 25.52 53.77 -6.73 -
  YoY % 225.33% -84.46% 121.55% -31.27% -52.54% 898.96% -
  Horiz. % -291.98% -89.75% -577.41% -260.62% -379.20% -798.96% 100.00%
EY 5.09 16.55 2.57 5.70 3.92 1.86 -14.86 -
  YoY % -69.24% 543.97% -54.91% 45.41% 110.75% 112.52% -
  Horiz. % -34.25% -111.37% -17.29% -38.36% -26.38% -12.52% 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 1.37 0.70 1.36 0.82 0.78 0.58 0.51 17.89%
  YoY % 95.71% -48.53% 65.85% 5.13% 34.48% 13.73% -
  Horiz. % 268.63% 137.25% 266.67% 160.78% 152.94% 113.73% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers