Highlights

[CAB] YoY Quarter Result on 2012-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     69.82%    YoY -     -144.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 232,420 170,366 150,586 129,683 122,287 123,054 113,449 12.69%
  YoY % 36.42% 13.14% 16.12% 6.05% -0.62% 8.47% -
  Horiz. % 204.87% 150.17% 132.73% 114.31% 107.79% 108.47% 100.00%
PBT 12,166 533 3,556 -1,012 7,212 3,632 2,269 32.28%
  YoY % 2,182.55% -85.01% 451.38% -114.03% 98.57% 60.07% -
  Horiz. % 536.18% 23.49% 156.72% -44.60% 317.85% 160.07% 100.00%
Tax -2,797 -670 -864 -792 -1,907 -1,057 -829 22.46%
  YoY % -317.46% 22.45% -9.09% 58.47% -80.42% -27.50% -
  Horiz. % 337.39% 80.82% 104.22% 95.54% 230.04% 127.50% 100.00%
NP 9,369 -137 2,692 -1,804 5,305 2,575 1,440 36.61%
  YoY % 6,938.69% -105.09% 249.22% -134.01% 106.02% 78.82% -
  Horiz. % 650.62% -9.51% 186.94% -125.28% 368.40% 178.82% 100.00%
NP to SH 7,983 -1 2,173 -1,975 4,437 2,137 1,722 29.11%
  YoY % 798,400.00% -100.05% 210.03% -144.51% 107.63% 24.10% -
  Horiz. % 463.59% -0.06% 126.19% -114.69% 257.67% 124.10% 100.00%
Tax Rate 22.99 % 125.70 % 24.30 % - % 26.44 % 29.10 % 36.54 % -7.43%
  YoY % -81.71% 417.28% 0.00% 0.00% -9.14% -20.36% -
  Horiz. % 62.92% 344.01% 66.50% 0.00% 72.36% 79.64% 100.00%
Total Cost 223,051 170,503 147,894 131,487 116,982 120,479 112,009 12.16%
  YoY % 30.82% 15.29% 12.48% 12.40% -2.90% 7.56% -
  Horiz. % 199.14% 152.22% 132.04% 117.39% 104.44% 107.56% 100.00%
Net Worth 163,644 145,809 130,380 90,849 93,479 84,424 78,870 12.93%
  YoY % 12.23% 11.83% 43.51% -2.81% 10.73% 7.04% -
  Horiz. % 207.49% 184.87% 165.31% 115.19% 118.52% 107.04% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 163,644 145,809 130,380 90,849 93,479 84,424 78,870 12.93%
  YoY % 12.23% 11.83% 43.51% -2.81% 10.73% 7.04% -
  Horiz. % 207.49% 184.87% 165.31% 115.19% 118.52% 107.04% 100.00%
NOSH 142,299 131,360 131,696 131,666 131,661 131,913 131,450 1.33%
  YoY % 8.33% -0.26% 0.02% 0.00% -0.19% 0.35% -
  Horiz. % 108.25% 99.93% 100.19% 100.16% 100.16% 100.35% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.03 % -0.08 % 1.79 % -1.39 % 4.34 % 2.09 % 1.27 % 21.21%
  YoY % 5,137.50% -104.47% 228.78% -132.03% 107.66% 64.57% -
  Horiz. % 317.32% -6.30% 140.94% -109.45% 341.73% 164.57% 100.00%
ROE 4.88 % 0.00 % 1.67 % -2.17 % 4.75 % 2.53 % 2.18 % 14.37%
  YoY % 0.00% 0.00% 176.96% -145.68% 87.75% 16.06% -
  Horiz. % 223.85% 0.00% 76.61% -99.54% 217.89% 116.06% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 163.33 129.69 114.34 98.49 92.88 93.28 86.31 11.21%
  YoY % 25.94% 13.42% 16.09% 6.04% -0.43% 8.08% -
  Horiz. % 189.24% 150.26% 132.48% 114.11% 107.61% 108.08% 100.00%
EPS 5.61 0.00 1.65 -1.50 3.37 1.62 1.31 27.42%
  YoY % 0.00% 0.00% 210.00% -144.51% 108.02% 23.66% -
  Horiz. % 428.24% 0.00% 125.95% -114.50% 257.25% 123.66% 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 1.1500 1.1100 0.9900 0.6900 0.7100 0.6400 0.6000 11.45%
  YoY % 3.60% 12.12% 43.48% -2.82% 10.94% 6.67% -
  Horiz. % 191.67% 185.00% 165.00% 115.00% 118.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.29 25.86 22.86 19.69 18.57 18.68 17.22 12.70%
  YoY % 36.47% 13.12% 16.10% 6.03% -0.59% 8.48% -
  Horiz. % 204.94% 150.17% 132.75% 114.34% 107.84% 108.48% 100.00%
EPS 1.21 0.00 0.33 -0.30 0.67 0.32 0.26 29.20%
  YoY % 0.00% 0.00% 210.00% -144.78% 109.38% 23.08% -
  Horiz. % 465.38% 0.00% 126.92% -115.38% 257.69% 123.08% 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 0.2484 0.2214 0.1979 0.1379 0.1419 0.1282 0.1197 12.93%
  YoY % 12.20% 11.87% 43.51% -2.82% 10.69% 7.10% -
  Horiz. % 207.52% 184.96% 165.33% 115.20% 118.55% 107.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0600 0.5600 0.5550 0.3500 0.2900 0.3200 0.3300 -
P/RPS 0.65 0.43 0.49 0.36 0.31 0.34 0.38 9.35%
  YoY % 51.16% -12.24% 36.11% 16.13% -8.82% -10.53% -
  Horiz. % 171.05% 113.16% 128.95% 94.74% 81.58% 89.47% 100.00%
P/EPS 18.89 -73,561.60 33.64 -23.33 8.61 19.75 25.19 -4.68%
  YoY % 100.03% -218,773.02% 244.19% -370.96% -56.41% -21.60% -
  Horiz. % 74.99% -292,027.00% 133.55% -92.62% 34.18% 78.40% 100.00%
EY 5.29 0.00 2.97 -4.29 11.62 5.06 3.97 4.90%
  YoY % 0.00% 0.00% 169.23% -136.92% 129.64% 27.46% -
  Horiz. % 133.25% 0.00% 74.81% -108.06% 292.70% 127.46% 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 0.92 0.50 0.56 0.51 0.41 0.50 0.55 8.95%
  YoY % 84.00% -10.71% 9.80% 24.39% -18.00% -9.09% -
  Horiz. % 167.27% 90.91% 101.82% 92.73% 74.55% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.9400 0.8650 0.5700 0.3500 0.3400 0.3400 0.3100 -
P/RPS 0.58 0.67 0.50 0.36 0.37 0.36 0.36 8.27%
  YoY % -13.43% 34.00% 38.89% -2.70% 2.78% 0.00% -
  Horiz. % 161.11% 186.11% 138.89% 100.00% 102.78% 100.00% 100.00%
P/EPS 16.76 -113,626.40 34.55 -23.33 10.09 20.99 23.66 -5.58%
  YoY % 100.01% -328,975.25% 248.09% -331.22% -51.93% -11.28% -
  Horiz. % 70.84% -480,246.81% 146.03% -98.61% 42.65% 88.72% 100.00%
EY 5.97 0.00 2.89 -4.29 9.91 4.76 4.23 5.91%
  YoY % 0.00% 0.00% 167.37% -143.29% 108.19% 12.53% -
  Horiz. % 141.13% 0.00% 68.32% -101.42% 234.28% 112.53% 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 0.82 0.78 0.58 0.51 0.48 0.53 0.52 7.88%
  YoY % 5.13% 34.48% 13.73% 6.25% -9.43% 1.92% -
  Horiz. % 157.69% 150.00% 111.54% 98.08% 92.31% 101.92% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers