Highlights

[CAB] YoY Quarter Result on 2010-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Jun-2010  [#3]
Profit Trend QoQ -     341.74%    YoY -     24.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 150,586 129,683 122,287 123,054 113,449 128,470 106,763 5.89%
  YoY % 16.12% 6.05% -0.62% 8.47% -11.69% 20.33% -
  Horiz. % 141.05% 121.47% 114.54% 115.26% 106.26% 120.33% 100.00%
PBT 3,556 -1,012 7,212 3,632 2,269 -4,099 -1,295 -
  YoY % 451.38% -114.03% 98.57% 60.07% 155.35% -216.53% -
  Horiz. % -274.59% 78.15% -556.91% -280.46% -175.21% 316.53% 100.00%
Tax -864 -792 -1,907 -1,057 -829 -560 173 -
  YoY % -9.09% 58.47% -80.42% -27.50% -48.04% -423.70% -
  Horiz. % -499.42% -457.80% -1,102.31% -610.98% -479.19% -323.70% 100.00%
NP 2,692 -1,804 5,305 2,575 1,440 -4,659 -1,122 -
  YoY % 249.22% -134.01% 106.02% 78.82% 130.91% -315.24% -
  Horiz. % -239.93% 160.78% -472.82% -229.50% -128.34% 415.24% 100.00%
NP to SH 2,173 -1,975 4,437 2,137 1,722 -4,338 -798 -
  YoY % 210.03% -144.51% 107.63% 24.10% 139.70% -443.61% -
  Horiz. % -272.31% 247.49% -556.02% -267.79% -215.79% 543.61% 100.00%
Tax Rate 24.30 % - % 26.44 % 29.10 % 36.54 % - % - % -
  YoY % 0.00% 0.00% -9.14% -20.36% 0.00% 0.00% -
  Horiz. % 66.50% 0.00% 72.36% 79.64% 100.00% - -
Total Cost 147,894 131,487 116,982 120,479 112,009 133,129 107,885 5.39%
  YoY % 12.48% 12.40% -2.90% 7.56% -15.86% 23.40% -
  Horiz. % 137.08% 121.88% 108.43% 111.67% 103.82% 123.40% 100.00%
Net Worth 130,380 90,849 93,479 84,424 78,870 73,838 66,718 11.80%
  YoY % 43.51% -2.81% 10.73% 7.04% 6.81% 10.67% -
  Horiz. % 195.42% 136.17% 140.11% 126.54% 118.21% 110.67% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 130,380 90,849 93,479 84,424 78,870 73,838 66,718 11.80%
  YoY % 43.51% -2.81% 10.73% 7.04% 6.81% 10.67% -
  Horiz. % 195.42% 136.17% 140.11% 126.54% 118.21% 110.67% 100.00%
NOSH 131,696 131,666 131,661 131,913 131,450 131,854 130,819 0.11%
  YoY % 0.02% 0.00% -0.19% 0.35% -0.31% 0.79% -
  Horiz. % 100.67% 100.65% 100.64% 100.84% 100.48% 100.79% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.79 % -1.39 % 4.34 % 2.09 % 1.27 % -3.63 % -1.05 % -
  YoY % 228.78% -132.03% 107.66% 64.57% 134.99% -245.71% -
  Horiz. % -170.48% 132.38% -413.33% -199.05% -120.95% 345.71% 100.00%
ROE 1.67 % -2.17 % 4.75 % 2.53 % 2.18 % -5.88 % -1.20 % -
  YoY % 176.96% -145.68% 87.75% 16.06% 137.07% -390.00% -
  Horiz. % -139.17% 180.83% -395.83% -210.83% -181.67% 490.00% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 114.34 98.49 92.88 93.28 86.31 97.43 81.61 5.78%
  YoY % 16.09% 6.04% -0.43% 8.08% -11.41% 19.38% -
  Horiz. % 140.11% 120.68% 113.81% 114.30% 105.76% 119.38% 100.00%
EPS 1.65 -1.50 3.37 1.62 1.31 -3.29 -0.61 -
  YoY % 210.00% -144.51% 108.02% 23.66% 139.82% -439.34% -
  Horiz. % -270.49% 245.90% -552.46% -265.57% -214.75% 539.34% 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 0.9900 0.6900 0.7100 0.6400 0.6000 0.5600 0.5100 11.68%
  YoY % 43.48% -2.82% 10.94% 6.67% 7.14% 9.80% -
  Horiz. % 194.12% 135.29% 139.22% 125.49% 117.65% 109.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,116
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.85 19.68 18.55 18.67 17.21 19.49 16.20 5.89%
  YoY % 16.11% 6.09% -0.64% 8.48% -11.70% 20.31% -
  Horiz. % 141.05% 121.48% 114.51% 115.25% 106.23% 120.31% 100.00%
EPS 0.33 -0.30 0.67 0.32 0.26 -0.66 -0.12 -
  YoY % 210.00% -144.78% 109.38% 23.08% 139.39% -450.00% -
  Horiz. % -275.00% 250.00% -558.33% -266.67% -216.67% 550.00% 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 0.1978 0.1378 0.1418 0.1281 0.1197 0.1120 0.1012 11.81%
  YoY % 43.54% -2.82% 10.69% 7.02% 6.87% 10.67% -
  Horiz. % 195.45% 136.17% 140.12% 126.58% 118.28% 110.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.5550 0.3500 0.2900 0.3200 0.3300 0.3100 0.4500 -
P/RPS 0.49 0.36 0.31 0.34 0.38 0.32 0.55 -1.91%
  YoY % 36.11% 16.13% -8.82% -10.53% 18.75% -41.82% -
  Horiz. % 89.09% 65.45% 56.36% 61.82% 69.09% 58.18% 100.00%
P/EPS 33.64 -23.33 8.61 19.75 25.19 -9.42 -73.77 -
  YoY % 244.19% -370.96% -56.41% -21.60% 367.41% 87.23% -
  Horiz. % -45.60% 31.63% -11.67% -26.77% -34.15% 12.77% 100.00%
EY 2.97 -4.29 11.62 5.06 3.97 -10.61 -1.36 -
  YoY % 169.23% -136.92% 129.64% 27.46% 137.42% -680.15% -
  Horiz. % -218.38% 315.44% -854.41% -372.06% -291.91% 780.15% 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 0.56 0.51 0.41 0.50 0.55 0.55 0.88 -7.25%
  YoY % 9.80% 24.39% -18.00% -9.09% 0.00% -37.50% -
  Horiz. % 63.64% 57.95% 46.59% 56.82% 62.50% 62.50% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 0.5700 0.3500 0.3400 0.3400 0.3100 0.3400 0.4100 -
P/RPS 0.50 0.36 0.37 0.36 0.36 0.35 0.50 -
  YoY % 38.89% -2.70% 2.78% 0.00% 2.86% -30.00% -
  Horiz. % 100.00% 72.00% 74.00% 72.00% 72.00% 70.00% 100.00%
P/EPS 34.55 -23.33 10.09 20.99 23.66 -10.33 -67.21 -
  YoY % 248.09% -331.22% -51.93% -11.28% 329.04% 84.63% -
  Horiz. % -51.41% 34.71% -15.01% -31.23% -35.20% 15.37% 100.00%
EY 2.89 -4.29 9.91 4.76 4.23 -9.68 -1.49 -
  YoY % 167.37% -143.29% 108.19% 12.53% 143.70% -549.66% -
  Horiz. % -193.96% 287.92% -665.10% -319.46% -283.89% 649.66% 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 0.58 0.51 0.48 0.53 0.52 0.61 0.80 -5.21%
  YoY % 13.73% 6.25% -9.43% 1.92% -14.75% -23.75% -
  Horiz. % 72.50% 63.75% 60.00% 66.25% 65.00% 76.25% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers