Highlights

[CAB] YoY Cumulative Quarter Result on 2015-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     77.22%    YoY -     -116.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 853,861 698,616 521,355 396,485 322,839 287,889 267,449 21.33%
  YoY % 22.22% 34.00% 31.49% 22.81% 12.14% 7.64% -
  Horiz. % 319.26% 261.21% 194.94% 148.25% 120.71% 107.64% 100.00%
PBT 37,238 30,037 6,590 790 7,400 -1,680 -5,944 -
  YoY % 23.97% 355.80% 734.18% -89.32% 540.48% 71.74% -
  Horiz. % -626.48% -505.33% -110.87% -13.29% -124.50% 28.26% 100.00%
Tax -8,866 -8,014 -1,814 -1,821 -2,869 1,134 798 -
  YoY % -10.63% -341.79% 0.38% 36.53% -353.00% 42.11% -
  Horiz. % -1,111.03% -1,004.26% -227.32% -228.20% -359.52% 142.11% 100.00%
NP 28,372 22,023 4,776 -1,031 4,531 -546 -5,146 -
  YoY % 28.83% 361.12% 563.24% -122.75% 929.85% 89.39% -
  Horiz. % -551.34% -427.96% -92.81% 20.03% -88.05% 10.61% 100.00%
NP to SH 23,979 17,265 1,997 -738 4,458 -771 -4,865 -
  YoY % 38.89% 764.55% 370.60% -116.55% 678.21% 84.15% -
  Horiz. % -492.89% -354.88% -41.05% 15.17% -91.63% 15.85% 100.00%
Tax Rate 23.81 % 26.68 % 27.53 % 230.51 % 38.77 % - % - % -
  YoY % -10.76% -3.09% -88.06% 494.56% 0.00% 0.00% -
  Horiz. % 61.41% 68.82% 71.01% 594.56% 100.00% - -
Total Cost 825,489 676,593 516,579 397,516 318,308 288,435 272,595 20.27%
  YoY % 22.01% 30.98% 29.95% 24.88% 10.36% 5.81% -
  Horiz. % 302.83% 248.20% 189.50% 145.83% 116.77% 105.81% 100.00%
Net Worth 408,515 263,153 181,545 151,553 145,969 128,064 92,040 28.18%
  YoY % 55.24% 44.95% 19.79% 3.83% 13.98% 39.14% -
  Horiz. % 443.84% 285.91% 197.25% 164.66% 158.59% 139.14% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 408,515 263,153 181,545 151,553 145,969 128,064 92,040 28.18%
  YoY % 55.24% 44.95% 19.79% 3.83% 13.98% 39.14% -
  Horiz. % 443.84% 285.91% 197.25% 164.66% 158.59% 139.14% 100.00%
NOSH 618,963 177,806 151,287 131,785 131,504 130,677 131,486 29.44%
  YoY % 248.11% 17.53% 14.80% 0.21% 0.63% -0.61% -
  Horiz. % 470.74% 135.23% 115.06% 100.23% 100.01% 99.39% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.32 % 3.15 % 0.92 % -0.26 % 1.40 % -0.19 % -1.92 % -
  YoY % 5.40% 242.39% 453.85% -118.57% 836.84% 90.10% -
  Horiz. % -172.92% -164.06% -47.92% 13.54% -72.92% 9.90% 100.00%
ROE 5.87 % 6.56 % 1.10 % -0.49 % 3.05 % -0.60 % -5.29 % -
  YoY % -10.52% 496.36% 324.49% -116.07% 608.33% 88.66% -
  Horiz. % -110.96% -124.01% -20.79% 9.26% -57.66% 11.34% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 137.95 392.91 344.61 300.86 245.50 220.30 203.40 -6.26%
  YoY % -64.89% 14.02% 14.54% 22.55% 11.44% 8.31% -
  Horiz. % 67.82% 193.17% 169.42% 147.92% 120.70% 108.31% 100.00%
EPS 3.88 9.71 1.32 -0.56 3.39 -0.59 -3.70 -
  YoY % -60.04% 635.61% 335.71% -116.52% 674.58% 84.05% -
  Horiz. % -104.86% -262.43% -35.68% 15.14% -91.62% 15.95% 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 1.4800 1.2000 1.1500 1.1100 0.9800 0.7000 -0.98%
  YoY % -55.41% 23.33% 4.35% 3.60% 13.27% 40.00% -
  Horiz. % 94.29% 211.43% 171.43% 164.29% 158.57% 140.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 129.28 105.78 78.94 60.03 48.88 43.59 40.49 21.34%
  YoY % 22.22% 34.00% 31.50% 22.81% 12.14% 7.66% -
  Horiz. % 319.29% 261.25% 194.96% 148.26% 120.72% 107.66% 100.00%
EPS 3.63 2.61 0.30 -0.11 0.67 -0.12 -0.74 -
  YoY % 39.08% 770.00% 372.73% -116.42% 658.33% 83.78% -
  Horiz. % -490.54% -352.70% -40.54% 14.86% -90.54% 16.22% 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 0.6185 0.3984 0.2749 0.2295 0.2210 0.1939 0.1394 28.17%
  YoY % 55.25% 44.93% 19.78% 3.85% 13.98% 39.10% -
  Horiz. % 443.69% 285.80% 197.20% 164.63% 158.54% 139.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8950 2.2500 1.6100 1.0500 0.4800 0.4450 0.4000 -
P/RPS 0.65 0.57 0.47 0.35 0.20 0.20 0.20 21.70%
  YoY % 14.04% 21.28% 34.29% 75.00% 0.00% 0.00% -
  Horiz. % 325.00% 285.00% 235.00% 175.00% 100.00% 100.00% 100.00%
P/EPS 23.10 23.17 121.97 -187.50 14.16 -75.42 -10.81 -
  YoY % -0.30% -81.00% 165.05% -1,424.15% 118.77% -597.69% -
  Horiz. % -213.69% -214.34% -1,128.31% 1,734.51% -130.99% 697.69% 100.00%
EY 4.33 4.32 0.82 -0.53 7.06 -1.33 -9.25 -
  YoY % 0.23% 426.83% 254.72% -107.51% 630.83% 85.62% -
  Horiz. % -46.81% -46.70% -8.86% 5.73% -76.32% 14.38% 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 1.36 1.52 1.34 0.91 0.43 0.45 0.57 15.59%
  YoY % -10.53% 13.43% 47.25% 111.63% -4.44% -21.05% -
  Horiz. % 238.60% 266.67% 235.09% 159.65% 75.44% 78.95% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.9200 2.9500 1.6000 1.0700 0.5750 0.5650 0.3200 -
P/RPS 0.67 0.75 0.46 0.36 0.23 0.26 0.16 26.94%
  YoY % -10.67% 63.04% 27.78% 56.52% -11.54% 62.50% -
  Horiz. % 418.75% 468.75% 287.50% 225.00% 143.75% 162.50% 100.00%
P/EPS 23.75 30.38 121.21 -191.07 16.96 -95.76 -8.65 -
  YoY % -21.82% -74.94% 163.44% -1,226.59% 117.71% -1,007.05% -
  Horiz. % -274.57% -351.21% -1,401.27% 2,208.90% -196.07% 1,107.05% 100.00%
EY 4.21 3.29 0.83 -0.52 5.90 -1.04 -11.56 -
  YoY % 27.96% 296.39% 259.62% -108.81% 667.31% 91.00% -
  Horiz. % -36.42% -28.46% -7.18% 4.50% -51.04% 9.00% 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 1.39 1.99 1.33 0.93 0.52 0.58 0.46 20.23%
  YoY % -30.15% 49.62% 43.01% 78.85% -10.34% 26.09% -
  Horiz. % 302.17% 432.61% 289.13% 202.17% 113.04% 126.09% 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.
 


 

189  183  492  1432 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 HSI-H8F 0.345-0.075 
 PA 0.07+0.01 
 HSI-C7K 0.365+0.05 
 VELESTO 0.395+0.015 
 PUC 0.0550.00 
 LAMBO 0.035-0.005 
Partners & Brokers