[CAB] YoY Cumulative Quarter Result on 2018-06-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,233,625 1,308,442 1,284,538 1,080,887 793,430 628,095 493,205 16.49% YoY % -5.72% 1.86% 18.84% 36.23% 26.32% 27.35% - Horiz. % 250.12% 265.29% 260.45% 219.16% 160.87% 127.35% 100.00%
PBT -9,143 8,665 42,741 53,786 17,141 12,956 7,933 - YoY % -205.52% -79.73% -20.54% 213.79% 32.30% 63.32% - Horiz. % -115.25% 109.23% 538.77% 678.00% 216.07% 163.32% 100.00%
Tax -5,063 -5,467 -9,755 -15,278 -5,000 -4,618 -3,539 6.14% YoY % 7.39% 43.96% 36.15% -205.56% -8.27% -30.49% - Horiz. % 143.06% 154.48% 275.64% 431.70% 141.28% 130.49% 100.00%
NP -14,206 3,198 32,986 38,508 12,141 8,338 4,394 - YoY % -544.22% -90.30% -14.34% 217.17% 45.61% 89.76% - Horiz. % -323.30% 72.78% 750.71% 876.38% 276.31% 189.76% 100.00%
NP to SH -2,911 11,772 28,877 31,006 7,226 7,245 4,457 - YoY % -124.73% -59.23% -6.87% 329.09% -0.26% 62.55% - Horiz. % -65.31% 264.12% 647.90% 695.67% 162.13% 162.55% 100.00%
Tax Rate - % 63.09 % 22.82 % 28.41 % 29.17 % 35.64 % 44.61 % - YoY % 0.00% 176.47% -19.68% -2.61% -18.15% -20.11% - Horiz. % 0.00% 141.43% 51.15% 63.69% 65.39% 79.89% 100.00%
Total Cost 1,247,831 1,305,244 1,251,552 1,042,379 781,289 619,757 488,811 16.89% YoY % -4.40% 4.29% 20.07% 33.42% 26.06% 26.79% - Horiz. % 255.28% 267.02% 256.04% 213.25% 159.83% 126.79% 100.00%
Net Worth 455,375 464,420 414,391 266,640 206,682 155,443 145,937 20.86% YoY % -1.95% 12.07% 55.41% 29.01% 32.96% 6.51% - Horiz. % 312.04% 318.23% 283.95% 182.71% 141.62% 106.51% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 455,375 464,420 414,391 266,640 206,682 155,443 145,937 20.86% YoY % -1.95% 12.07% 55.41% 29.01% 32.96% 6.51% - Horiz. % 312.04% 318.23% 283.95% 182.71% 141.62% 106.51% 100.00%
NOSH 689,963 654,113 637,526 180,162 157,772 135,167 131,474 31.79% YoY % 5.48% 2.60% 253.86% 14.19% 16.72% 2.81% - Horiz. % 524.79% 497.52% 484.90% 137.03% 120.00% 102.81% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -1.15 % 0.24 % 2.57 % 3.56 % 1.53 % 1.33 % 0.89 % - YoY % -579.17% -90.66% -27.81% 132.68% 15.04% 49.44% - Horiz. % -129.21% 26.97% 288.76% 400.00% 171.91% 149.44% 100.00%
ROE -0.64 % 2.53 % 6.97 % 11.63 % 3.50 % 4.66 % 3.05 % - YoY % -125.30% -63.70% -40.07% 232.29% -24.89% 52.79% - Horiz. % -20.98% 82.95% 228.52% 381.31% 114.75% 152.79% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 178.80 200.03 201.49 599.95 502.89 464.68 375.13 -11.61% YoY % -10.61% -0.72% -66.42% 19.30% 8.22% 23.87% - Horiz. % 47.66% 53.32% 53.71% 159.93% 134.06% 123.87% 100.00%
EPS -0.43 1.82 4.60 17.21 4.58 5.36 3.39 - YoY % -123.63% -60.43% -73.27% 275.76% -14.55% 58.11% - Horiz. % -12.68% 53.69% 135.69% 507.67% 135.10% 158.11% 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 0.6600 0.7100 0.6500 1.4800 1.3100 1.1500 1.1100 -8.29% YoY % -7.04% 9.23% -56.08% 12.98% 13.91% 3.60% - Horiz. % 59.46% 63.96% 58.56% 133.33% 118.02% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 178.65 189.49 186.03 156.53 114.91 90.96 71.43 16.49% YoY % -5.72% 1.86% 18.85% 36.22% 26.33% 27.34% - Horiz. % 250.10% 265.28% 260.44% 219.14% 160.87% 127.34% 100.00%
EPS -0.42 1.70 4.18 4.49 1.05 1.05 0.65 - YoY % -124.71% -59.33% -6.90% 327.62% 0.00% 61.54% - Horiz. % -64.62% 261.54% 643.08% 690.77% 161.54% 161.54% 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 0.6595 0.6726 0.6001 0.3862 0.2993 0.2251 0.2113 20.87% YoY % -1.95% 12.08% 55.39% 29.03% 32.96% 6.53% - Horiz. % 312.12% 318.32% 284.00% 182.77% 141.65% 106.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3950 0.5100 0.8800 2.8400 1.5700 1.0600 0.5600 -
P/RPS 0.22 0.25 0.44 0.47 0.31 0.23 0.15 6.59% YoY % -12.00% -43.18% -6.38% 51.61% 34.78% 53.33% - Horiz. % 146.67% 166.67% 293.33% 313.33% 206.67% 153.33% 100.00%
P/EPS -93.62 28.34 19.43 16.50 34.28 19.78 16.52 - YoY % -430.35% 45.86% 17.76% -51.87% 73.31% 19.73% - Horiz. % -566.71% 171.55% 117.62% 99.88% 207.51% 119.73% 100.00%
EY -1.07 3.53 5.15 6.06 2.92 5.06 6.05 - YoY % -130.31% -31.46% -15.02% 107.53% -42.29% -16.36% - Horiz. % -17.69% 58.35% 85.12% 100.17% 48.26% 83.64% 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 0.60 0.72 1.35 1.92 1.20 0.92 0.50 3.08% YoY % -16.67% -46.67% -29.69% 60.00% 30.43% 84.00% - Horiz. % 120.00% 144.00% 270.00% 384.00% 240.00% 184.00% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 -
Price 0.4000 0.4700 0.8900 1.0400 1.7800 0.9400 0.8650 -
P/RPS 0.22 0.23 0.44 0.17 0.35 0.20 0.23 -0.74% YoY % -4.35% -47.73% 158.82% -51.43% 75.00% -13.04% - Horiz. % 95.65% 100.00% 191.30% 73.91% 152.17% 86.96% 100.00%
P/EPS -94.81 26.12 19.65 6.04 38.86 17.54 25.52 - YoY % -462.98% 32.93% 225.33% -84.46% 121.55% -31.27% - Horiz. % -371.51% 102.35% 77.00% 23.67% 152.27% 68.73% 100.00%
EY -1.05 3.83 5.09 16.55 2.57 5.70 3.92 - YoY % -127.42% -24.75% -69.24% 543.97% -54.91% 45.41% - Horiz. % -26.79% 97.70% 129.85% 422.19% 65.56% 145.41% 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 0.61 0.66 1.37 0.70 1.36 0.82 0.78 -4.01% YoY % -7.58% -51.82% 95.71% -48.53% 65.85% 5.13% - Horiz. % 78.21% 84.62% 175.64% 89.74% 174.36% 105.13% 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-Q3-18.pdf 
