Highlights

[CAB] YoY Cumulative Quarter Result on 2009-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     9.02%    YoY -     78.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 138,010 136,666 122,619 133,996 147,502 126,987 105,260 4.61%
  YoY % 0.98% 11.46% -8.49% -9.16% 16.16% 20.64% -
  Horiz. % 131.11% 129.84% 116.49% 127.30% 140.13% 120.64% 100.00%
PBT -1,064 2,617 875 2,843 1,073 3,296 -1,282 -3.06%
  YoY % -140.66% 199.09% -69.22% 164.96% -67.45% 357.10% -
  Horiz. % 83.00% -204.13% -68.25% -221.76% -83.70% -257.10% 100.00%
Tax 131 -970 -422 -768 -423 -642 -536 -
  YoY % 113.51% -129.86% 45.05% -81.56% 34.11% -19.78% -
  Horiz. % -24.44% 180.97% 78.73% 143.28% 78.92% 119.78% 100.00%
NP -933 1,647 453 2,075 650 2,654 -1,818 -10.51%
  YoY % -156.65% 263.58% -78.17% 219.23% -75.51% 245.98% -
  Horiz. % 51.32% -90.59% -24.92% -114.14% -35.75% -145.98% 100.00%
NP to SH -916 1,678 380 2,078 1,166 2,488 -1,701 -9.79%
  YoY % -154.59% 341.58% -81.71% 78.22% -53.14% 246.27% -
  Horiz. % 53.85% -98.65% -22.34% -122.16% -68.55% -146.27% 100.00%
Tax Rate - % 37.07 % 48.23 % 27.01 % 39.42 % 19.48 % - % -
  YoY % 0.00% -23.14% 78.56% -31.48% 102.36% 0.00% -
  Horiz. % 0.00% 190.30% 247.59% 138.66% 202.36% 100.00% -
Total Cost 138,943 135,019 122,166 131,921 146,852 124,333 107,078 4.43%
  YoY % 2.91% 10.52% -7.39% -10.17% 18.11% 16.11% -
  Horiz. % 129.76% 126.09% 114.09% 123.20% 137.14% 116.11% 100.00%
Net Worth 128,240 98,320 85,172 82,856 78,606 80,300 67,248 11.35%
  YoY % 30.43% 15.44% 2.79% 5.41% -2.11% 19.41% -
  Horiz. % 190.69% 146.20% 126.65% 123.21% 116.89% 119.41% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 128,240 98,320 85,172 82,856 78,606 80,300 67,248 11.35%
  YoY % 30.43% 15.44% 2.79% 5.41% -2.11% 19.41% -
  Horiz. % 190.69% 146.20% 126.65% 123.21% 116.89% 119.41% 100.00%
NOSH 130,857 131,093 131,034 131,518 131,011 131,640 131,860 -0.13%
  YoY % -0.18% 0.05% -0.37% 0.39% -0.48% -0.17% -
  Horiz. % 99.24% 99.42% 99.37% 99.74% 99.36% 99.83% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.68 % 1.21 % 0.37 % 1.55 % 0.44 % 2.09 % -1.73 % -14.40%
  YoY % -156.20% 227.03% -76.13% 252.27% -78.95% 220.81% -
  Horiz. % 39.31% -69.94% -21.39% -89.60% -25.43% -120.81% 100.00%
ROE -0.71 % 1.71 % 0.45 % 2.51 % 1.48 % 3.10 % -2.53 % -19.07%
  YoY % -141.52% 280.00% -82.07% 69.59% -52.26% 222.53% -
  Horiz. % 28.06% -67.59% -17.79% -99.21% -58.50% -122.53% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 105.47 104.25 93.58 101.88 112.59 96.47 79.83 4.75%
  YoY % 1.17% 11.40% -8.15% -9.51% 16.71% 20.84% -
  Horiz. % 132.12% 130.59% 117.22% 127.62% 141.04% 120.84% 100.00%
EPS -0.70 1.28 0.29 1.58 0.89 1.89 -1.29 -9.68%
  YoY % -154.69% 341.38% -81.65% 77.53% -52.91% 246.51% -
  Horiz. % 54.26% -99.22% -22.48% -122.48% -68.99% -146.51% 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 0.9800 0.7500 0.6500 0.6300 0.6000 0.6100 0.5100 11.49%
  YoY % 30.67% 15.38% 3.17% 5.00% -1.64% 19.61% -
  Horiz. % 192.16% 147.06% 127.45% 123.53% 117.65% 119.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.91 20.71 18.58 20.30 22.35 19.24 15.95 4.61%
  YoY % 0.97% 11.46% -8.47% -9.17% 16.16% 20.63% -
  Horiz. % 131.10% 129.84% 116.49% 127.27% 140.13% 120.63% 100.00%
EPS -0.14 0.25 0.06 0.31 0.18 0.38 -0.26 -9.79%
  YoY % -156.00% 316.67% -80.65% 72.22% -52.63% 246.15% -
  Horiz. % 53.85% -96.15% -23.08% -119.23% -69.23% -146.15% 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 0.1943 0.1490 0.1291 0.1256 0.1191 0.1217 0.1019 11.35%
  YoY % 30.40% 15.41% 2.79% 5.46% -2.14% 19.43% -
  Horiz. % 190.68% 146.22% 126.69% 123.26% 116.88% 119.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3700 0.3400 0.3100 0.3400 0.3100 0.3800 0.5700 -
P/RPS 0.35 0.33 0.33 0.33 0.28 0.39 0.71 -11.11%
  YoY % 6.06% 0.00% 0.00% 17.86% -28.21% -45.07% -
  Horiz. % 49.30% 46.48% 46.48% 46.48% 39.44% 54.93% 100.00%
P/EPS -52.86 26.56 106.90 21.52 34.83 20.11 -44.19 3.03%
  YoY % -299.02% -75.15% 396.75% -38.21% 73.20% 145.51% -
  Horiz. % 119.62% -60.10% -241.91% -48.70% -78.82% -45.51% 100.00%
EY -1.89 3.76 0.94 4.65 2.87 4.97 -2.26 -2.93%
  YoY % -150.27% 300.00% -79.78% 62.02% -42.25% 319.91% -
  Horiz. % 83.63% -166.37% -41.59% -205.75% -126.99% -219.91% 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 0.38 0.45 0.48 0.54 0.52 0.62 1.12 -16.47%
  YoY % -15.56% -6.25% -11.11% 3.85% -16.13% -44.64% -
  Horiz. % 33.93% 40.18% 42.86% 48.21% 46.43% 55.36% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.4450 0.3800 0.3000 0.2900 0.3100 0.3500 0.5100 -
P/RPS 0.42 0.36 0.32 0.28 0.28 0.36 0.64 -6.77%
  YoY % 16.67% 12.50% 14.29% 0.00% -22.22% -43.75% -
  Horiz. % 65.62% 56.25% 50.00% 43.75% 43.75% 56.25% 100.00%
P/EPS -63.57 29.69 103.45 18.35 34.83 18.52 -39.53 8.23%
  YoY % -314.11% -71.30% 463.76% -47.32% 88.07% 146.85% -
  Horiz. % 160.81% -75.11% -261.70% -46.42% -88.11% -46.85% 100.00%
EY -1.57 3.37 0.97 5.45 2.87 5.40 -2.53 -7.64%
  YoY % -146.59% 247.42% -82.20% 89.90% -46.85% 313.44% -
  Horiz. % 62.06% -133.20% -38.34% -215.42% -113.44% -213.44% 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 0.45 0.51 0.46 0.46 0.52 0.57 1.00 -12.45%
  YoY % -11.76% 10.87% 0.00% -11.54% -8.77% -43.00% -
  Horiz. % 45.00% 51.00% 46.00% 46.00% 52.00% 57.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers