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 - 660,460
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 68.81 64.95 52.92 38.41 28.46 24.06 20.90 21.96%
  YoY % 5.94% 22.73% 37.78% 34.96% 18.29% 15.12% -
  Horiz. % 329.23% 310.77% 253.21% 183.78% 136.17% 115.12% 100.00%
EPS 1.19 1.89 1.11 -0.63 -0.49 0.18 -0.14 -
  YoY % -37.04% 70.27% 276.19% -28.57% -372.22% 228.57% -
  Horiz. % -850.00% -1,350.00% -792.86% 450.00% 350.00% -128.57% 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 0.6939 0.6076 0.3850 0.2706 0.2253 0.2157 0.1942 23.63%
  YoY % 14.20% 57.82% 42.28% 20.11% 4.45% 11.07% -
  Horiz. % 357.31% 312.87% 198.25% 139.34% 116.01% 111.07% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers