Highlights

[CAB] YoY Cumulative Quarter Result on 2013-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     15.83%    YoY -     84.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 521,355 396,485 322,839 287,889 267,449 237,853 257,549 12.46%
  YoY % 31.49% 22.81% 12.14% 7.64% 12.44% -7.65% -
  Horiz. % 202.43% 153.95% 125.35% 111.78% 103.84% 92.35% 100.00%
PBT 6,590 790 7,400 -1,680 -5,944 5,262 1,815 23.95%
  YoY % 734.18% -89.32% 540.48% 71.74% -212.96% 189.92% -
  Horiz. % 363.09% 43.53% 407.71% -92.56% -327.49% 289.92% 100.00%
Tax -1,814 -1,821 -2,869 1,134 798 -1,723 -751 15.82%
  YoY % 0.38% 36.53% -353.00% 42.11% 146.31% -129.43% -
  Horiz. % 241.54% 242.48% 382.02% -151.00% -106.26% 229.43% 100.00%
NP 4,776 -1,031 4,531 -546 -5,146 3,539 1,064 28.41%
  YoY % 563.24% -122.75% 929.85% 89.39% -245.41% 232.61% -
  Horiz. % 448.87% -96.90% 425.85% -51.32% -483.65% 332.61% 100.00%
NP to SH 1,997 -738 4,458 -771 -4,865 2,818 1,194 8.94%
  YoY % 370.60% -116.55% 678.21% 84.15% -272.64% 136.01% -
  Horiz. % 167.25% -61.81% 373.37% -64.57% -407.45% 236.01% 100.00%
Tax Rate 27.53 % 230.51 % 38.77 % - % - % 32.74 % 41.38 % -6.56%
  YoY % -88.06% 494.56% 0.00% 0.00% 0.00% -20.88% -
  Horiz. % 66.53% 557.06% 93.69% 0.00% 0.00% 79.12% 100.00%
Total Cost 516,579 397,516 318,308 288,435 272,595 234,314 256,485 12.37%
  YoY % 29.95% 24.88% 10.36% 5.81% 16.34% -8.64% -
  Horiz. % 201.41% 154.99% 124.10% 112.46% 106.28% 91.36% 100.00%
Net Worth 181,545 151,553 145,969 128,064 92,040 88,227 81,349 14.30%
  YoY % 19.79% 3.83% 13.98% 39.14% 4.32% 8.45% -
  Horiz. % 223.17% 186.30% 179.44% 157.43% 113.14% 108.45% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 181,545 151,553 145,969 128,064 92,040 88,227 81,349 14.30%
  YoY % 19.79% 3.83% 13.98% 39.14% 4.32% 8.45% -
  Horiz. % 223.17% 186.30% 179.44% 157.43% 113.14% 108.45% 100.00%
NOSH 151,287 131,785 131,504 130,677 131,486 131,682 131,208 2.40%
  YoY % 14.80% 0.21% 0.63% -0.61% -0.15% 0.36% -
  Horiz. % 115.30% 100.44% 100.23% 99.60% 100.21% 100.36% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.92 % -0.26 % 1.40 % -0.19 % -1.92 % 1.49 % 0.41 % 14.41%
  YoY % 453.85% -118.57% 836.84% 90.10% -228.86% 263.41% -
  Horiz. % 224.39% -63.41% 341.46% -46.34% -468.29% 363.41% 100.00%
ROE 1.10 % -0.49 % 3.05 % -0.60 % -5.29 % 3.19 % 1.47 % -4.71%
  YoY % 324.49% -116.07% 608.33% 88.66% -265.83% 117.01% -
  Horiz. % 74.83% -33.33% 207.48% -40.82% -359.86% 217.01% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 344.61 300.86 245.50 220.30 203.40 180.63 196.29 9.82%
  YoY % 14.54% 22.55% 11.44% 8.31% 12.61% -7.98% -
  Horiz. % 175.56% 153.27% 125.07% 112.23% 103.62% 92.02% 100.00%
EPS 1.32 -0.56 3.39 -0.59 -3.70 2.14 0.91 6.39%
  YoY % 335.71% -116.52% 674.58% 84.05% -272.90% 135.16% -
  Horiz. % 145.05% -61.54% 372.53% -64.84% -406.59% 235.16% 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 1.2000 1.1500 1.1100 0.9800 0.7000 0.6700 0.6200 11.62%
  YoY % 4.35% 3.60% 13.27% 40.00% 4.48% 8.06% -
  Horiz. % 193.55% 185.48% 179.03% 158.06% 112.90% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.94 60.03 48.88 43.59 40.49 36.01 39.00 12.46%
  YoY % 31.50% 22.81% 12.14% 7.66% 12.44% -7.67% -
  Horiz. % 202.41% 153.92% 125.33% 111.77% 103.82% 92.33% 100.00%
EPS 0.30 -0.11 0.67 -0.12 -0.74 0.43 0.18 8.88%
  YoY % 372.73% -116.42% 658.33% 83.78% -272.09% 138.89% -
  Horiz. % 166.67% -61.11% 372.22% -66.67% -411.11% 238.89% 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 0.2749 0.2295 0.2210 0.1939 0.1394 0.1336 0.1232 14.30%
  YoY % 19.78% 3.85% 13.98% 39.10% 4.34% 8.44% -
  Horiz. % 223.13% 186.28% 179.38% 157.39% 113.15% 108.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.6100 1.0500 0.4800 0.4450 0.4000 0.3000 0.3100 -
P/RPS 0.47 0.35 0.20 0.20 0.20 0.17 0.16 19.65%
  YoY % 34.29% 75.00% 0.00% 0.00% 17.65% 6.25% -
  Horiz. % 293.75% 218.75% 125.00% 125.00% 125.00% 106.25% 100.00%
P/EPS 121.97 -187.50 14.16 -75.42 -10.81 14.02 34.07 23.66%
  YoY % 165.05% -1,424.15% 118.77% -597.69% -177.10% -58.85% -
  Horiz. % 358.00% -550.34% 41.56% -221.37% -31.73% 41.15% 100.00%
EY 0.82 -0.53 7.06 -1.33 -9.25 7.13 2.94 -19.15%
  YoY % 254.72% -107.51% 630.83% 85.62% -229.73% 142.52% -
  Horiz. % 27.89% -18.03% 240.14% -45.24% -314.63% 242.52% 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 1.34 0.91 0.43 0.45 0.57 0.45 0.50 17.84%
  YoY % 47.25% 111.63% -4.44% -21.05% 26.67% -10.00% -
  Horiz. % 268.00% 182.00% 86.00% 90.00% 114.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 30/05/11 27/05/10 -
Price 1.6000 1.0700 0.5750 0.5650 0.3200 0.2900 0.3000 -
P/RPS 0.46 0.36 0.23 0.26 0.16 0.16 0.15 20.51%
  YoY % 27.78% 56.52% -11.54% 62.50% 0.00% 6.67% -
  Horiz. % 306.67% 240.00% 153.33% 173.33% 106.67% 106.67% 100.00%
P/EPS 121.21 -191.07 16.96 -95.76 -8.65 13.55 32.97 24.21%
  YoY % 163.44% -1,226.59% 117.71% -1,007.05% -163.84% -58.90% -
  Horiz. % 367.64% -579.53% 51.44% -290.45% -26.24% 41.10% 100.00%
EY 0.83 -0.52 5.90 -1.04 -11.56 7.38 3.03 -19.40%
  YoY % 259.62% -108.81% 667.31% 91.00% -256.64% 143.56% -
  Horiz. % 27.39% -17.16% 194.72% -34.32% -381.52% 243.56% 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 1.33 0.93 0.52 0.58 0.46 0.43 0.48 18.50%
  YoY % 43.01% 78.85% -10.34% 26.09% 6.98% -10.42% -
  Horiz. % 277.08% 193.75% 108.33% 120.83% 95.83% 89.58% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers