Highlights

[CAB] YoY Quarter Result on 2017-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     38.52%    YoY -     162.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 421,711 430,677 382,271 272,075 232,420 170,366 150,586 18.71%
  YoY % -2.08% 12.66% 40.50% 17.06% 36.42% 13.14% -
  Horiz. % 280.05% 286.00% 253.86% 180.68% 154.34% 113.14% 100.00%
PBT -11,357 5,503 23,749 10,551 12,166 533 3,556 -
  YoY % -306.38% -76.83% 125.09% -13.27% 2,182.55% -85.01% -
  Horiz. % -319.38% 154.75% 667.86% 296.71% 342.13% 14.99% 100.00%
Tax 30 -889 -7,264 -3,186 -2,797 -670 -864 -
  YoY % 103.37% 87.76% -128.00% -13.91% -317.46% 22.45% -
  Horiz. % -3.47% 102.89% 840.74% 368.75% 323.73% 77.55% 100.00%
NP -11,327 4,614 16,485 7,365 9,369 -137 2,692 -
  YoY % -345.49% -72.01% 123.83% -21.39% 6,938.69% -105.09% -
  Horiz. % -420.77% 171.40% 612.37% 273.59% 348.03% -5.09% 100.00%
NP to SH -3,884 4,898 13,741 5,229 7,983 -1 2,173 -
  YoY % -179.30% -64.35% 162.78% -34.50% 798,400.00% -100.05% -
  Horiz. % -178.74% 225.40% 632.35% 240.64% 367.37% -0.05% 100.00%
Tax Rate - % 16.15 % 30.59 % 30.20 % 22.99 % 125.70 % 24.30 % -
  YoY % 0.00% -47.20% 1.29% 31.36% -81.71% 417.28% -
  Horiz. % 0.00% 66.46% 125.88% 124.28% 94.61% 517.28% 100.00%
Total Cost 433,038 426,063 365,786 264,710 223,051 170,503 147,894 19.60%
  YoY % 1.64% 16.48% 38.18% 18.68% 30.82% 15.29% -
  Horiz. % 292.80% 288.09% 247.33% 178.99% 150.82% 115.29% 100.00%
Net Worth 464,420 414,391 274,079 223,855 163,644 145,809 130,380 23.57%
  YoY % 12.07% 51.19% 22.44% 36.79% 12.23% 11.83% -
  Horiz. % 356.21% 317.83% 210.22% 171.69% 125.51% 111.83% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 464,420 414,391 274,079 223,855 163,644 145,809 130,380 23.57%
  YoY % 12.07% 51.19% 22.44% 36.79% 12.23% 11.83% -
  Horiz. % 356.21% 317.83% 210.22% 171.69% 125.51% 111.83% 100.00%
NOSH 654,113 637,526 185,188 170,882 142,299 131,360 131,696 30.61%
  YoY % 2.60% 244.26% 8.37% 20.09% 8.33% -0.26% -
  Horiz. % 496.68% 484.09% 140.62% 129.75% 108.05% 99.74% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -2.69 % 1.07 % 4.31 % 2.71 % 4.03 % -0.08 % 1.79 % -
  YoY % -351.40% -75.17% 59.04% -32.75% 5,137.50% -104.47% -
  Horiz. % -150.28% 59.78% 240.78% 151.40% 225.14% -4.47% 100.00%
ROE -0.84 % 1.18 % 5.01 % 2.34 % 4.88 % 0.00 % 1.67 % -
  YoY % -171.19% -76.45% 114.10% -52.05% 0.00% 0.00% -
  Horiz. % -50.30% 70.66% 300.00% 140.12% 292.22% 0.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 64.47 67.55 206.42 159.22 163.33 129.69 114.34 -9.10%
  YoY % -4.56% -67.28% 29.64% -2.52% 25.94% 13.42% -
  Horiz. % 56.38% 59.08% 180.53% 139.25% 142.85% 113.42% 100.00%
EPS -0.59 0.77 7.42 3.06 5.61 0.00 1.65 -
  YoY % -176.62% -89.62% 142.48% -45.45% 0.00% 0.00% -
  Horiz. % -35.76% 46.67% 449.70% 185.45% 340.00% 0.00% 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 0.7100 0.6500 1.4800 1.3100 1.1500 1.1100 0.9900 -5.39%
  YoY % 9.23% -56.08% 12.98% 13.91% 3.60% 12.12% -
  Horiz. % 71.72% 65.66% 149.49% 132.32% 116.16% 112.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 61.07 62.37 55.36 39.40 33.66 24.67 21.81 18.71%
  YoY % -2.08% 12.66% 40.51% 17.05% 36.44% 13.11% -
  Horiz. % 280.01% 285.97% 253.83% 180.65% 154.33% 113.11% 100.00%
EPS -0.56 0.71 1.99 0.76 1.16 0.00 0.31 -
  YoY % -178.87% -64.32% 161.84% -34.48% 0.00% 0.00% -
  Horiz. % -180.65% 229.03% 641.94% 245.16% 374.19% 0.00% 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 0.6726 0.6001 0.3969 0.3242 0.2370 0.2112 0.1888 23.57%
  YoY % 12.08% 51.20% 22.42% 36.79% 12.22% 11.86% -
  Horiz. % 356.25% 317.85% 210.22% 171.72% 125.53% 111.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5100 0.8800 2.8400 1.5700 1.0600 0.5600 0.5550 -
P/RPS 0.79 1.30 1.38 0.99 0.65 0.43 0.49 8.28%
  YoY % -39.23% -5.80% 39.39% 52.31% 51.16% -12.24% -
  Horiz. % 161.22% 265.31% 281.63% 202.04% 132.65% 87.76% 100.00%
P/EPS -85.89 114.54 38.27 51.31 18.89 -73,561.60 33.64 -
  YoY % -174.99% 199.29% -25.41% 171.63% 100.03% -218,773.02% -
  Horiz. % -255.32% 340.49% 113.76% 152.53% 56.15% -218,673.02% 100.00%
EY -1.16 0.87 2.61 1.95 5.29 0.00 2.97 -
  YoY % -233.33% -66.67% 33.85% -63.14% 0.00% 0.00% -
  Horiz. % -39.06% 29.29% 87.88% 65.66% 178.11% 0.00% 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 0.72 1.35 1.92 1.20 0.92 0.50 0.56 4.28%
  YoY % -46.67% -29.69% 60.00% 30.43% 84.00% -10.71% -
  Horiz. % 128.57% 241.07% 342.86% 214.29% 164.29% 89.29% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 -
Price 0.4700 0.8900 1.0400 1.7800 0.9400 0.8650 0.5700 -
P/RPS 0.73 1.32 0.50 1.12 0.58 0.67 0.50 6.51%
  YoY % -44.70% 164.00% -55.36% 93.10% -13.43% 34.00% -
  Horiz. % 146.00% 264.00% 100.00% 224.00% 116.00% 134.00% 100.00%
P/EPS -79.15 115.84 14.02 58.17 16.76 -113,626.40 34.55 -
  YoY % -168.33% 726.25% -75.90% 247.08% 100.01% -328,975.25% -
  Horiz. % -229.09% 335.28% 40.58% 168.36% 48.51% -328,875.25% 100.00%
EY -1.26 0.86 7.13 1.72 5.97 0.00 2.89 -
  YoY % -246.51% -87.94% 314.53% -71.19% 0.00% 0.00% -
  Horiz. % -43.60% 29.76% 246.71% 59.52% 206.57% 0.00% 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 0.66 1.37 0.70 1.36 0.82 0.78 0.58 2.18%
  YoY % -51.82% 95.71% -48.53% 65.85% 5.13% 34.48% -
  Horiz. % 113.79% 236.21% 120.69% 234.48% 141.38% 134.48% 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.
 


 

277  303  484  1225 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.13-0.01 
 SAPNRG 0.2350.00 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 PWRWELL 0.3750.00 
 MTOUCHE 0.165-0.01 
 MCLEAN 0.36-0.025 
 GAMUDA 3.66-0.32 
 EDUSPEC 0.030.00 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers