Highlights

[CAB] YoY Quarter Result on 2009-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Sep-2009  [#4]
Profit Trend QoQ -     -49.25%    YoY -     -79.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 137,421 130,826 127,545 122,669 177,523 129,270 87,440 7.82%
  YoY % 5.04% 2.57% 3.97% -30.90% 37.33% 47.84% -
  Horiz. % 157.16% 149.62% 145.87% 140.29% 203.02% 147.84% 100.00%
PBT 7,075 7,080 5,688 1,012 5,482 4,965 -8,921 -
  YoY % -0.07% 24.47% 462.06% -81.54% 10.41% 155.66% -
  Horiz. % -79.31% -79.36% -63.76% -11.34% -61.45% -55.66% 100.00%
Tax 1,275 -1,365 -1,632 -311 -878 -1,466 991 4.29%
  YoY % 193.41% 16.36% -424.76% 64.58% 40.11% -247.93% -
  Horiz. % 128.66% -137.74% -164.68% -31.38% -88.60% -147.93% 100.00%
NP 8,350 5,715 4,056 701 4,604 3,499 -7,930 -
  YoY % 46.11% 40.90% 478.60% -84.77% 31.58% 144.12% -
  Horiz. % -105.30% -72.07% -51.15% -8.84% -58.06% -44.12% 100.00%
NP to SH 3,830 5,376 3,877 874 4,268 3,276 -7,930 -
  YoY % -28.76% 38.66% 343.59% -79.52% 30.28% 141.31% -
  Horiz. % -48.30% -67.79% -48.89% -11.02% -53.82% -41.31% 100.00%
Tax Rate -18.02 % 19.28 % 28.69 % 30.73 % 16.02 % 29.53 % - % -
  YoY % -193.46% -32.80% -6.64% 91.82% -45.75% 0.00% -
  Horiz. % -61.02% 65.29% 97.16% 104.06% 54.25% 100.00% -
Total Cost 129,071 125,111 123,489 121,968 172,919 125,771 95,370 5.17%
  YoY % 3.17% 1.31% 1.25% -29.47% 37.49% 31.88% -
  Horiz. % 135.34% 131.18% 129.48% 127.89% 181.31% 131.88% 100.00%
Net Worth 128,842 97,257 88,273 80,686 77,719 77,579 68,674 11.05%
  YoY % 32.48% 10.18% 9.40% 3.82% 0.18% 12.97% -
  Horiz. % 187.61% 141.62% 128.54% 117.49% 113.17% 112.97% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 128,842 97,257 88,273 80,686 77,719 77,579 68,674 11.05%
  YoY % 32.48% 10.18% 9.40% 3.82% 0.18% 12.97% -
  Horiz. % 187.61% 141.62% 128.54% 117.49% 113.17% 112.97% 100.00%
NOSH 131,471 131,428 131,750 132,272 131,728 131,490 129,575 0.24%
  YoY % 0.03% -0.24% -0.39% 0.41% 0.18% 1.48% -
  Horiz. % 101.46% 101.43% 101.68% 102.08% 101.66% 101.48% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.08 % 4.37 % 3.18 % 0.57 % 2.59 % 2.71 % -9.07 % -
  YoY % 39.13% 37.42% 457.89% -77.99% -4.43% 129.88% -
  Horiz. % -67.03% -48.18% -35.06% -6.28% -28.56% -29.88% 100.00%
ROE 2.97 % 5.53 % 4.39 % 1.08 % 5.49 % 4.22 % -11.55 % -
  YoY % -46.29% 25.97% 306.48% -80.33% 30.09% 136.54% -
  Horiz. % -25.71% -47.88% -38.01% -9.35% -47.53% -36.54% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.53 99.54 96.81 92.74 134.76 98.31 67.48 7.56%
  YoY % 5.01% 2.82% 4.39% -31.18% 37.08% 45.69% -
  Horiz. % 154.91% 147.51% 143.46% 137.43% 199.70% 145.69% 100.00%
EPS 2.91 4.09 2.94 0.66 3.24 2.49 -6.12 -
  YoY % -28.85% 39.12% 345.45% -79.63% 30.12% 140.69% -
  Horiz. % -47.55% -66.83% -48.04% -10.78% -52.94% -40.69% 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 0.9800 0.7400 0.6700 0.6100 0.5900 0.5900 0.5300 10.78%
  YoY % 32.43% 10.45% 9.84% 3.39% 0.00% 11.32% -
  Horiz. % 184.91% 139.62% 126.42% 115.09% 111.32% 111.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,116
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.85 19.85 19.35 18.61 26.93 19.61 13.27 7.81%
  YoY % 5.04% 2.58% 3.98% -30.89% 37.33% 47.78% -
  Horiz. % 157.12% 149.59% 145.82% 140.24% 202.94% 147.78% 100.00%
EPS 0.58 0.82 0.59 0.13 0.65 0.50 -1.20 -
  YoY % -29.27% 38.98% 353.85% -80.00% 30.00% 141.67% -
  Horiz. % -48.33% -68.33% -49.17% -10.83% -54.17% -41.67% 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 0.1955 0.1476 0.1339 0.1224 0.1179 0.1177 0.1042 11.05%
  YoY % 32.45% 10.23% 9.40% 3.82% 0.17% 12.96% -
  Horiz. % 187.62% 141.65% 128.50% 117.47% 113.15% 112.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3500 0.3300 0.3200 0.3100 0.4300 0.4300 0.5800 -
P/RPS 0.33 0.33 0.33 0.33 0.32 0.44 0.86 -14.74%
  YoY % 0.00% 0.00% 0.00% 3.13% -27.27% -48.84% -
  Horiz. % 38.37% 38.37% 38.37% 38.37% 37.21% 51.16% 100.00%
P/EPS 12.01 8.07 10.87 46.92 13.27 17.26 -9.48 -
  YoY % 48.82% -25.76% -76.83% 253.58% -23.12% 282.07% -
  Horiz. % -126.69% -85.13% -114.66% -494.94% -139.98% -182.07% 100.00%
EY 8.32 12.40 9.20 2.13 7.53 5.79 -10.55 -
  YoY % -32.90% 34.78% 331.92% -71.71% 30.05% 154.88% -
  Horiz. % -78.86% -117.54% -87.20% -20.19% -71.37% -54.88% 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 0.36 0.45 0.48 0.51 0.73 0.73 1.09 -16.85%
  YoY % -20.00% -6.25% -5.88% -30.14% 0.00% -33.03% -
  Horiz. % 33.03% 41.28% 44.04% 46.79% 66.97% 66.97% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 30/11/10 26/11/09 26/11/08 30/11/07 29/11/06 -
Price 0.3700 0.3400 0.3200 0.3400 0.3800 0.4000 0.5600 -
P/RPS 0.35 0.34 0.33 0.37 0.28 0.41 0.83 -13.39%
  YoY % 2.94% 3.03% -10.81% 32.14% -31.71% -50.60% -
  Horiz. % 42.17% 40.96% 39.76% 44.58% 33.73% 49.40% 100.00%
P/EPS 12.70 8.31 10.87 51.46 11.73 16.05 -9.15 -
  YoY % 52.83% -23.55% -78.88% 338.70% -26.92% 275.41% -
  Horiz. % -138.80% -90.82% -118.80% -562.40% -128.20% -175.41% 100.00%
EY 7.87 12.03 9.20 1.94 8.53 6.23 -10.93 -
  YoY % -34.58% 30.76% 374.23% -77.26% 36.92% 157.00% -
  Horiz. % -72.00% -110.06% -84.17% -17.75% -78.04% -57.00% 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 0.38 0.46 0.48 0.56 0.64 0.68 1.06 -15.70%
  YoY % -17.39% -4.17% -14.29% -12.50% -5.88% -35.85% -
  Horiz. % 35.85% 43.40% 45.28% 52.83% 60.38% 64.15% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers