Highlights

[CAB] YoY Quarter Result on 2014-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     -100.03%    YoY -     -100.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 382,271 272,075 232,420 170,366 150,586 129,683 122,287 20.90%
  YoY % 40.50% 17.06% 36.42% 13.14% 16.12% 6.05% -
  Horiz. % 312.60% 222.49% 190.06% 139.32% 123.14% 106.05% 100.00%
PBT 23,749 10,551 12,166 533 3,556 -1,012 7,212 21.95%
  YoY % 125.09% -13.27% 2,182.55% -85.01% 451.38% -114.03% -
  Horiz. % 329.30% 146.30% 168.69% 7.39% 49.31% -14.03% 100.00%
Tax -7,264 -3,186 -2,797 -670 -864 -792 -1,907 24.94%
  YoY % -128.00% -13.91% -317.46% 22.45% -9.09% 58.47% -
  Horiz. % 380.91% 167.07% 146.67% 35.13% 45.31% 41.53% 100.00%
NP 16,485 7,365 9,369 -137 2,692 -1,804 5,305 20.78%
  YoY % 123.83% -21.39% 6,938.69% -105.09% 249.22% -134.01% -
  Horiz. % 310.74% 138.83% 176.61% -2.58% 50.74% -34.01% 100.00%
NP to SH 13,741 5,229 7,983 -1 2,173 -1,975 4,437 20.71%
  YoY % 162.78% -34.50% 798,400.00% -100.05% 210.03% -144.51% -
  Horiz. % 309.69% 117.85% 179.92% -0.02% 48.97% -44.51% 100.00%
Tax Rate 30.59 % 30.20 % 22.99 % 125.70 % 24.30 % - % 26.44 % 2.46%
  YoY % 1.29% 31.36% -81.71% 417.28% 0.00% 0.00% -
  Horiz. % 115.70% 114.22% 86.95% 475.42% 91.91% 0.00% 100.00%
Total Cost 365,786 264,710 223,051 170,503 147,894 131,487 116,982 20.90%
  YoY % 38.18% 18.68% 30.82% 15.29% 12.48% 12.40% -
  Horiz. % 312.69% 226.28% 190.67% 145.75% 126.42% 112.40% 100.00%
Net Worth 274,079 223,855 163,644 145,809 130,380 90,849 93,479 19.62%
  YoY % 22.44% 36.79% 12.23% 11.83% 43.51% -2.81% -
  Horiz. % 293.20% 239.47% 175.06% 155.98% 139.47% 97.19% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 274,079 223,855 163,644 145,809 130,380 90,849 93,479 19.62%
  YoY % 22.44% 36.79% 12.23% 11.83% 43.51% -2.81% -
  Horiz. % 293.20% 239.47% 175.06% 155.98% 139.47% 97.19% 100.00%
NOSH 185,188 170,882 142,299 131,360 131,696 131,666 131,661 5.84%
  YoY % 8.37% 20.09% 8.33% -0.26% 0.02% 0.00% -
  Horiz. % 140.65% 129.79% 108.08% 99.77% 100.03% 100.00% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.31 % 2.71 % 4.03 % -0.08 % 1.79 % -1.39 % 4.34 % -0.12%
  YoY % 59.04% -32.75% 5,137.50% -104.47% 228.78% -132.03% -
  Horiz. % 99.31% 62.44% 92.86% -1.84% 41.24% -32.03% 100.00%
ROE 5.01 % 2.34 % 4.88 % 0.00 % 1.67 % -2.17 % 4.75 % 0.89%
  YoY % 114.10% -52.05% 0.00% 0.00% 176.96% -145.68% -
  Horiz. % 105.47% 49.26% 102.74% 0.00% 35.16% -45.68% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 206.42 159.22 163.33 129.69 114.34 98.49 92.88 14.22%
  YoY % 29.64% -2.52% 25.94% 13.42% 16.09% 6.04% -
  Horiz. % 222.24% 171.43% 175.85% 139.63% 123.11% 106.04% 100.00%
EPS 7.42 3.06 5.61 0.00 1.65 -1.50 3.37 14.05%
  YoY % 142.48% -45.45% 0.00% 0.00% 210.00% -144.51% -
  Horiz. % 220.18% 90.80% 166.47% 0.00% 48.96% -44.51% 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 1.4800 1.3100 1.1500 1.1100 0.9900 0.6900 0.7100 13.01%
  YoY % 12.98% 13.91% 3.60% 12.12% 43.48% -2.82% -
  Horiz. % 208.45% 184.51% 161.97% 156.34% 139.44% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 59.12 42.08 35.95 26.35 23.29 20.06 18.91 20.90%
  YoY % 40.49% 17.05% 36.43% 13.14% 16.10% 6.08% -
  Horiz. % 312.64% 222.53% 190.11% 139.34% 123.16% 106.08% 100.00%
EPS 2.13 0.81 1.23 0.00 0.34 -0.31 0.69 20.65%
  YoY % 162.96% -34.15% 0.00% 0.00% 209.68% -144.93% -
  Horiz. % 308.70% 117.39% 178.26% 0.00% 49.28% -44.93% 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 0.4239 0.3462 0.2531 0.2255 0.2017 0.1405 0.1446 19.61%
  YoY % 22.44% 36.78% 12.24% 11.80% 43.56% -2.84% -
  Horiz. % 293.15% 239.42% 175.03% 155.95% 139.49% 97.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.8400 1.5700 1.0600 0.5600 0.5550 0.3500 0.2900 -
P/RPS 1.38 0.99 0.65 0.43 0.49 0.36 0.31 28.23%
  YoY % 39.39% 52.31% 51.16% -12.24% 36.11% 16.13% -
  Horiz. % 445.16% 319.35% 209.68% 138.71% 158.06% 116.13% 100.00%
P/EPS 38.27 51.31 18.89 -73,561.60 33.64 -23.33 8.61 28.20%
  YoY % -25.41% 171.63% 100.03% -218,773.02% 244.19% -370.96% -
  Horiz. % 444.48% 595.93% 219.40% -854,374.00% 390.71% -270.96% 100.00%
EY 2.61 1.95 5.29 0.00 2.97 -4.29 11.62 -22.02%
  YoY % 33.85% -63.14% 0.00% 0.00% 169.23% -136.92% -
  Horiz. % 22.46% 16.78% 45.52% 0.00% 25.56% -36.92% 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 1.92 1.20 0.92 0.50 0.56 0.51 0.41 29.32%
  YoY % 60.00% 30.43% 84.00% -10.71% 9.80% 24.39% -
  Horiz. % 468.29% 292.68% 224.39% 121.95% 136.59% 124.39% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 -
Price 1.0400 1.7800 0.9400 0.8650 0.5700 0.3500 0.3400 -
P/RPS 0.50 1.12 0.58 0.67 0.50 0.36 0.37 5.14%
  YoY % -55.36% 93.10% -13.43% 34.00% 38.89% -2.70% -
  Horiz. % 135.14% 302.70% 156.76% 181.08% 135.14% 97.30% 100.00%
P/EPS 14.02 58.17 16.76 -113,626.40 34.55 -23.33 10.09 5.63%
  YoY % -75.90% 247.08% 100.01% -328,975.25% 248.09% -331.22% -
  Horiz. % 138.95% 576.51% 166.11% -1,126,128.75% 342.42% -231.22% 100.00%
EY 7.13 1.72 5.97 0.00 2.89 -4.29 9.91 -5.33%
  YoY % 314.53% -71.19% 0.00% 0.00% 167.37% -143.29% -
  Horiz. % 71.95% 17.36% 60.24% 0.00% 29.16% -43.29% 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 0.70 1.36 0.82 0.78 0.58 0.51 0.48 6.48%
  YoY % -48.53% 65.85% 5.13% 34.48% 13.73% 6.25% -
  Horiz. % 145.83% 283.33% 170.83% 162.50% 120.83% 106.25% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers