Highlights

[CAB] YoY Quarter Result on 2018-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Jun-2018  [#3]
Profit Trend QoQ -     -57.39%    YoY -     -64.35%
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 - 660,460
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 63.85 65.21 57.88 41.19 35.19 25.80 22.80 18.71%
  YoY % -2.09% 12.66% 40.52% 17.05% 36.40% 13.16% -
  Horiz. % 280.04% 286.01% 253.86% 180.66% 154.34% 113.16% 100.00%
EPS -0.59 0.74 2.08 0.79 1.21 0.00 0.33 -
  YoY % -179.73% -64.42% 163.29% -34.71% 0.00% 0.00% -
  Horiz. % -178.79% 224.24% 630.30% 239.39% 366.67% 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 0.7032 0.6274 0.4150 0.3389 0.2478 0.2208 0.1974 23.57%
  YoY % 12.08% 51.18% 22.45% 36.76% 12.23% 11.85% -
  Horiz. % 356.23% 317.83% 210.23% 171.68% 125.53% 111.85% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers