Highlights

[CAB] YoY Cumulative Quarter Result on 2015-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -126.12%    YoY -     -29.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 454,432 428,964 349,546 253,704 187,997 158,936 138,010 21.96%
  YoY % 5.94% 22.72% 37.78% 34.95% 18.28% 15.16% -
  Horiz. % 329.27% 310.82% 253.28% 183.83% 136.22% 115.16% 100.00%
PBT 10,728 19,699 12,905 -3,841 -3,473 1,869 -1,064 -
  YoY % -45.54% 52.65% 435.98% -10.60% -285.82% 275.66% -
  Horiz. % -1,008.27% -1,851.41% -1,212.88% 361.00% 326.41% -175.66% 100.00%
Tax -3,098 -4,692 -3,491 -233 -574 -713 131 -
  YoY % 33.97% -34.40% -1,398.28% 59.41% 19.50% -644.27% -
  Horiz. % -2,364.89% -3,581.68% -2,664.89% -177.86% -438.17% -544.27% 100.00%
NP 7,630 15,007 9,414 -4,074 -4,047 1,156 -933 -
  YoY % -49.16% 59.41% 331.08% -0.67% -450.09% 223.90% -
  Horiz. % -817.79% -1,608.47% -1,009.00% 436.66% 433.76% -123.90% 100.00%
NP to SH 7,858 12,484 7,345 -4,190 -3,240 1,174 -916 -
  YoY % -37.06% 69.97% 275.30% -29.32% -375.98% 228.17% -
  Horiz. % -857.86% -1,362.88% -801.86% 457.42% 353.71% -128.17% 100.00%
Tax Rate 28.88 % 23.82 % 27.05 % - % - % 38.15 % - % -
  YoY % 21.24% -11.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.70% 62.44% 70.90% 0.00% 0.00% 100.00% -
Total Cost 446,802 413,957 340,132 257,778 192,044 157,780 138,943 21.48%
  YoY % 7.93% 21.70% 31.95% 34.23% 21.72% 13.56% -
  Horiz. % 321.57% 297.93% 244.80% 185.53% 138.22% 113.56% 100.00%
Net Worth 458,325 401,263 254,250 178,713 148,829 142,462 128,240 23.64%
  YoY % 14.22% 57.82% 42.27% 20.08% 4.47% 11.09% -
  Horiz. % 357.40% 312.90% 198.26% 139.36% 116.06% 111.09% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 458,325 401,263 254,250 178,713 148,829 142,462 128,240 23.64%
  YoY % 14.22% 57.82% 42.27% 20.08% 4.47% 11.09% -
  Horiz. % 357.40% 312.90% 198.26% 139.36% 116.06% 111.09% 100.00%
NOSH 645,529 617,329 176,562 150,179 131,707 131,910 130,857 30.46%
  YoY % 4.57% 249.64% 17.57% 14.02% -0.15% 0.80% -
  Horiz. % 493.31% 471.76% 134.93% 114.77% 100.65% 100.80% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.68 % 3.50 % 2.69 % -1.61 % -2.15 % 0.73 % -0.68 % -
  YoY % -52.00% 30.11% 267.08% 25.12% -394.52% 207.35% -
  Horiz. % -247.06% -514.71% -395.59% 236.76% 316.18% -107.35% 100.00%
ROE 1.71 % 3.11 % 2.89 % -2.34 % -2.18 % 0.82 % -0.71 % -
  YoY % -45.02% 7.61% 223.50% -7.34% -365.85% 215.49% -
  Horiz. % -240.85% -438.03% -407.04% 329.58% 307.04% -115.49% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 70.40 69.49 197.97 168.93 142.74 120.49 105.47 -6.51%
  YoY % 1.31% -64.90% 17.19% 18.35% 18.47% 14.24% -
  Horiz. % 66.75% 65.89% 187.70% 160.17% 135.34% 114.24% 100.00%
EPS 1.22 2.02 4.16 -2.79 -2.46 0.89 -0.70 -
  YoY % -39.60% -51.44% 249.10% -13.41% -376.40% 227.14% -
  Horiz. % -174.29% -288.57% -594.29% 398.57% 351.43% -127.14% 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 0.7100 0.6500 1.4400 1.1900 1.1300 1.0800 0.9800 -5.23%
  YoY % 9.23% -54.86% 21.01% 5.31% 4.63% 10.20% -
  Horiz. % 72.45% 66.33% 146.94% 121.43% 115.31% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 65.81 62.12 50.62 36.74 27.23 23.02 19.99 21.96%
  YoY % 5.94% 22.72% 37.78% 34.92% 18.29% 15.16% -
  Horiz. % 329.21% 310.76% 253.23% 183.79% 136.22% 115.16% 100.00%
EPS 1.14 1.81 1.06 -0.61 -0.47 0.17 -0.13 -
  YoY % -37.02% 70.75% 273.77% -29.79% -376.47% 230.77% -
  Horiz. % -876.92% -1,392.31% -815.38% 469.23% 361.54% -130.77% 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 0.6638 0.5811 0.3682 0.2588 0.2155 0.2063 0.1857 23.64%
  YoY % 14.23% 57.82% 42.27% 20.09% 4.46% 11.09% -
  Horiz. % 357.46% 312.92% 198.28% 139.36% 116.05% 111.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5200 0.9500 1.5400 1.5700 1.0200 0.5300 0.3700 -
P/RPS 0.74 1.37 0.78 0.93 0.71 0.44 0.35 13.28%
  YoY % -45.99% 75.64% -16.13% 30.99% 61.36% 25.71% -
  Horiz. % 211.43% 391.43% 222.86% 265.71% 202.86% 125.71% 100.00%
P/EPS 42.72 46.98 37.02 -56.27 -41.46 59.55 -52.86 -
  YoY % -9.07% 26.90% 165.79% -35.72% -169.62% 212.66% -
  Horiz. % -80.82% -88.88% -70.03% 106.45% 78.43% -112.66% 100.00%
EY 2.34 2.13 2.70 -1.78 -2.41 1.68 -1.89 -
  YoY % 9.86% -21.11% 251.69% 26.14% -243.45% 188.89% -
  Horiz. % -123.81% -112.70% -142.86% 94.18% 127.51% -88.89% 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 0.73 1.46 1.07 1.32 0.90 0.49 0.38 11.49%
  YoY % -50.00% 36.45% -18.94% 46.67% 83.67% 28.95% -
  Horiz. % 192.11% 384.21% 281.58% 347.37% 236.84% 128.95% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 25/02/16 27/02/15 27/02/14 22/02/13 -
Price 0.6100 0.9800 1.7000 1.7500 0.9200 0.5000 0.4450 -
P/RPS 0.87 1.41 0.86 1.04 0.64 0.41 0.42 12.90%
  YoY % -38.30% 63.95% -17.31% 62.50% 56.10% -2.38% -
  Horiz. % 207.14% 335.71% 204.76% 247.62% 152.38% 97.62% 100.00%
P/EPS 50.11 48.46 40.87 -62.72 -37.40 56.18 -63.57 -
  YoY % 3.40% 18.57% 165.16% -67.70% -166.57% 188.38% -
  Horiz. % -78.83% -76.23% -64.29% 98.66% 58.83% -88.38% 100.00%
EY 2.00 2.06 2.45 -1.59 -2.67 1.78 -1.57 -
  YoY % -2.91% -15.92% 254.09% 40.45% -250.00% 213.38% -
  Horiz. % -127.39% -131.21% -156.05% 101.27% 170.06% -113.38% 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 0.86 1.51 1.18 1.47 0.81 0.46 0.45 11.39%
  YoY % -43.05% 27.97% -19.73% 81.48% 76.09% 2.22% -
  Horiz. % 191.11% 335.56% 262.22% 326.67% 180.00% 102.22% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS