Highlights

[CAB] YoY Quarter Result on 2020-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2020  [#3]
Profit Trend QoQ -     309.50%    YoY -     344.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 375,770 421,711 430,677 382,271 272,075 232,420 170,366 14.08%
  YoY % -10.89% -2.08% 12.66% 40.50% 17.06% 36.42% -
  Horiz. % 220.57% 247.53% 252.80% 224.38% 159.70% 136.42% 100.00%
PBT 12,698 -11,357 5,503 23,749 10,551 12,166 533 69.55%
  YoY % 211.81% -306.38% -76.83% 125.09% -13.27% 2,182.55% -
  Horiz. % 2,382.36% -2,130.77% 1,032.46% 4,455.72% 1,979.55% 2,282.55% 100.00%
Tax -3,765 30 -889 -7,264 -3,186 -2,797 -670 33.30%
  YoY % -12,650.00% 103.37% 87.76% -128.00% -13.91% -317.46% -
  Horiz. % 561.94% -4.48% 132.69% 1,084.18% 475.52% 417.46% 100.00%
NP 8,933 -11,327 4,614 16,485 7,365 9,369 -137 -
  YoY % 178.86% -345.49% -72.01% 123.83% -21.39% 6,938.69% -
  Horiz. % -6,520.44% 8,267.88% -3,367.88% -12,032.85% -5,375.91% -6,838.69% 100.00%
NP to SH 9,478 -3,884 4,898 13,741 5,229 7,983 -1 -
  YoY % 344.03% -179.30% -64.35% 162.78% -34.50% 798,400.00% -
  Horiz. % -947,800.00% 388,400.00% -489,800.00% -1,374,100.00% -522,900.00% -798,300.00% 100.00%
Tax Rate 29.65 % - % 16.15 % 30.59 % 30.20 % 22.99 % 125.70 % -21.38%
  YoY % 0.00% 0.00% -47.20% 1.29% 31.36% -81.71% -
  Horiz. % 23.59% 0.00% 12.85% 24.34% 24.03% 18.29% 100.00%
Total Cost 366,837 433,038 426,063 365,786 264,710 223,051 170,503 13.61%
  YoY % -15.29% 1.64% 16.48% 38.18% 18.68% 30.82% -
  Horiz. % 215.15% 253.98% 249.89% 214.53% 155.25% 130.82% 100.00%
Net Worth 455,375 464,420 414,391 274,079 223,855 163,644 145,809 20.88%
  YoY % -1.95% 12.07% 51.19% 22.44% 36.79% 12.23% -
  Horiz. % 312.31% 318.51% 284.20% 187.97% 153.53% 112.23% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 455,375 464,420 414,391 274,079 223,855 163,644 145,809 20.88%
  YoY % -1.95% 12.07% 51.19% 22.44% 36.79% 12.23% -
  Horiz. % 312.31% 318.51% 284.20% 187.97% 153.53% 112.23% 100.00%
NOSH 689,963 654,113 637,526 185,188 170,882 142,299 131,360 31.81%
  YoY % 5.48% 2.60% 244.26% 8.37% 20.09% 8.33% -
  Horiz. % 525.25% 497.95% 485.33% 140.98% 130.09% 108.33% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.38 % -2.69 % 1.07 % 4.31 % 2.71 % 4.03 % -0.08 % -
  YoY % 188.48% -351.40% -75.17% 59.04% -32.75% 5,137.50% -
  Horiz. % -2,975.00% 3,362.50% -1,337.50% -5,387.50% -3,387.50% -5,037.50% 100.00%
ROE 2.08 % -0.84 % 1.18 % 5.01 % 2.34 % 4.88 % 0.00 % -
  YoY % 347.62% -171.19% -76.45% 114.10% -52.05% 0.00% -
  Horiz. % 42.62% -17.21% 24.18% 102.66% 47.95% 100.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 54.46 64.47 67.55 206.42 159.22 163.33 129.69 -13.45%
  YoY % -15.53% -4.56% -67.28% 29.64% -2.52% 25.94% -
  Horiz. % 41.99% 49.71% 52.09% 159.16% 122.77% 125.94% 100.00%
EPS 1.37 -0.59 0.77 7.42 3.06 5.61 0.00 -
  YoY % 332.20% -176.62% -89.62% 142.48% -45.45% 0.00% -
  Horiz. % 24.42% -10.52% 13.73% 132.26% 54.55% 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 0.6600 0.7100 0.6500 1.4800 1.3100 1.1500 1.1100 -8.29%
  YoY % -7.04% 9.23% -56.08% 12.98% 13.91% 3.60% -
  Horiz. % 59.46% 63.96% 58.56% 133.33% 118.02% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 54.42 61.07 62.37 55.36 39.40 33.66 24.67 14.08%
  YoY % -10.89% -2.08% 12.66% 40.51% 17.05% 36.44% -
  Horiz. % 220.59% 247.55% 252.82% 224.40% 159.71% 136.44% 100.00%
EPS 1.37 -0.56 0.71 1.99 0.76 1.16 0.00 -
  YoY % 344.64% -178.87% -64.32% 161.84% -34.48% 0.00% -
  Horiz. % 118.10% -48.28% 61.21% 171.55% 65.52% 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 0.6595 0.6726 0.6001 0.3969 0.3242 0.2370 0.2112 20.88%
  YoY % -1.95% 12.08% 51.20% 22.42% 36.79% 12.22% -
  Horiz. % 312.26% 318.47% 284.14% 187.93% 153.50% 112.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3950 0.5100 0.8800 2.8400 1.5700 1.0600 0.5600 -
P/RPS 0.73 0.79 1.30 1.38 0.99 0.65 0.43 9.21%
  YoY % -7.59% -39.23% -5.80% 39.39% 52.31% 51.16% -
  Horiz. % 169.77% 183.72% 302.33% 320.93% 230.23% 151.16% 100.00%
P/EPS 28.75 -85.89 114.54 38.27 51.31 18.89 -73,561.60 -
  YoY % 133.47% -174.99% 199.29% -25.41% 171.63% 100.03% -
  Horiz. % -0.04% 0.12% -0.16% -0.05% -0.07% -0.03% 100.00%
EY 3.48 -1.16 0.87 2.61 1.95 5.29 0.00 -
  YoY % 400.00% -233.33% -66.67% 33.85% -63.14% 0.00% -
  Horiz. % 65.78% -21.93% 16.45% 49.34% 36.86% 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 0.60 0.72 1.35 1.92 1.20 0.92 0.50 3.08%
  YoY % -16.67% -46.67% -29.69% 60.00% 30.43% 84.00% -
  Horiz. % 120.00% 144.00% 270.00% 384.00% 240.00% 184.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 -
Price 0.4000 0.4700 0.8900 1.0400 1.7800 0.9400 0.8650 -
P/RPS 0.73 0.73 1.32 0.50 1.12 0.58 0.67 1.44%
  YoY % 0.00% -44.70% 164.00% -55.36% 93.10% -13.43% -
  Horiz. % 108.96% 108.96% 197.01% 74.63% 167.16% 86.57% 100.00%
P/EPS 29.12 -79.15 115.84 14.02 58.17 16.76 -113,626.40 -
  YoY % 136.79% -168.33% 726.25% -75.90% 247.08% 100.01% -
  Horiz. % -0.03% 0.07% -0.10% -0.01% -0.05% -0.01% 100.00%
EY 3.43 -1.26 0.86 7.13 1.72 5.97 0.00 -
  YoY % 372.22% -246.51% -87.94% 314.53% -71.19% 0.00% -
  Horiz. % 57.45% -21.11% 14.41% 119.43% 28.81% 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 0.61 0.66 1.37 0.70 1.36 0.82 0.78 -4.01%
  YoY % -7.58% -51.82% 95.71% -48.53% 65.85% 5.13% -
  Horiz. % 78.21% 84.62% 175.64% 89.74% 174.36% 105.13% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS