Highlights

[CAB] YoY Quarter Result on 2010-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     81.42%    YoY -     343.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 170,525 137,421 130,826 127,545 122,669 177,523 129,270 4.72%
  YoY % 24.09% 5.04% 2.57% 3.97% -30.90% 37.33% -
  Horiz. % 131.91% 106.31% 101.20% 98.67% 94.89% 137.33% 100.00%
PBT 13,746 7,075 7,080 5,688 1,012 5,482 4,965 18.48%
  YoY % 94.29% -0.07% 24.47% 462.06% -81.54% 10.41% -
  Horiz. % 276.86% 142.50% 142.60% 114.56% 20.38% 110.41% 100.00%
Tax -2,360 1,275 -1,365 -1,632 -311 -878 -1,466 8.25%
  YoY % -285.10% 193.41% 16.36% -424.76% 64.58% 40.11% -
  Horiz. % 160.98% -86.97% 93.11% 111.32% 21.21% 59.89% 100.00%
NP 11,386 8,350 5,715 4,056 701 4,604 3,499 21.71%
  YoY % 36.36% 46.11% 40.90% 478.60% -84.77% 31.58% -
  Horiz. % 325.41% 238.64% 163.33% 115.92% 20.03% 131.58% 100.00%
NP to SH 10,534 3,830 5,376 3,877 874 4,268 3,276 21.47%
  YoY % 175.04% -28.76% 38.66% 343.59% -79.52% 30.28% -
  Horiz. % 321.55% 116.91% 164.10% 118.35% 26.68% 130.28% 100.00%
Tax Rate 17.17 % -18.02 % 19.28 % 28.69 % 30.73 % 16.02 % 29.53 % -8.63%
  YoY % 195.28% -193.46% -32.80% -6.64% 91.82% -45.75% -
  Horiz. % 58.14% -61.02% 65.29% 97.16% 104.06% 54.25% 100.00%
Total Cost 159,139 129,071 125,111 123,489 121,968 172,919 125,771 4.00%
  YoY % 23.30% 3.17% 1.31% 1.25% -29.47% 37.49% -
  Horiz. % 126.53% 102.62% 99.48% 98.19% 96.98% 137.49% 100.00%
Net Worth 140,716 128,842 97,257 88,273 80,686 77,719 77,579 10.42%
  YoY % 9.22% 32.48% 10.18% 9.40% 3.82% 0.18% -
  Horiz. % 181.38% 166.08% 125.36% 113.78% 104.00% 100.18% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 140,716 128,842 97,257 88,273 80,686 77,719 77,579 10.42%
  YoY % 9.22% 32.48% 10.18% 9.40% 3.82% 0.18% -
  Horiz. % 181.38% 166.08% 125.36% 113.78% 104.00% 100.18% 100.00%
NOSH 131,510 131,471 131,428 131,750 132,272 131,728 131,490 0.00%
  YoY % 0.03% 0.03% -0.24% -0.39% 0.41% 0.18% -
  Horiz. % 100.02% 99.99% 99.95% 100.20% 100.59% 100.18% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.68 % 6.08 % 4.37 % 3.18 % 0.57 % 2.59 % 2.71 % 16.21%
  YoY % 9.87% 39.13% 37.42% 457.89% -77.99% -4.43% -
  Horiz. % 246.49% 224.35% 161.25% 117.34% 21.03% 95.57% 100.00%
ROE 7.49 % 2.97 % 5.53 % 4.39 % 1.08 % 5.49 % 4.22 % 10.02%
  YoY % 152.19% -46.29% 25.97% 306.48% -80.33% 30.09% -
  Horiz. % 177.49% 70.38% 131.04% 104.03% 25.59% 130.09% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 129.67 104.53 99.54 96.81 92.74 134.76 98.31 4.72%
  YoY % 24.05% 5.01% 2.82% 4.39% -31.18% 37.08% -
  Horiz. % 131.90% 106.33% 101.25% 98.47% 94.33% 137.08% 100.00%
EPS 8.01 2.91 4.09 2.94 0.66 3.24 2.49 21.48%
  YoY % 175.26% -28.85% 39.12% 345.45% -79.63% 30.12% -
  Horiz. % 321.69% 116.87% 164.26% 118.07% 26.51% 130.12% 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 1.0700 0.9800 0.7400 0.6700 0.6100 0.5900 0.5900 10.42%
  YoY % 9.18% 32.43% 10.45% 9.84% 3.39% 0.00% -
  Horiz. % 181.36% 166.10% 125.42% 113.56% 103.39% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.89 20.86 19.86 19.36 18.62 26.95 19.63 4.72%
  YoY % 24.11% 5.04% 2.58% 3.97% -30.91% 37.29% -
  Horiz. % 131.89% 106.27% 101.17% 98.62% 94.85% 137.29% 100.00%
EPS 1.60 0.58 0.82 0.59 0.13 0.65 0.50 21.37%
  YoY % 175.86% -29.27% 38.98% 353.85% -80.00% 30.00% -
  Horiz. % 320.00% 116.00% 164.00% 118.00% 26.00% 130.00% 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 0.2136 0.1956 0.1477 0.1340 0.1225 0.1180 0.1178 10.42%
  YoY % 9.20% 32.43% 10.22% 9.39% 3.81% 0.17% -
  Horiz. % 181.32% 166.04% 125.38% 113.75% 103.99% 100.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.5800 0.3500 0.3300 0.3200 0.3100 0.4300 0.4300 -
P/RPS 0.45 0.33 0.33 0.33 0.33 0.32 0.44 0.37%
  YoY % 36.36% 0.00% 0.00% 0.00% 3.13% -27.27% -
  Horiz. % 102.27% 75.00% 75.00% 75.00% 75.00% 72.73% 100.00%
P/EPS 7.24 12.01 8.07 10.87 46.92 13.27 17.26 -13.47%
  YoY % -39.72% 48.82% -25.76% -76.83% 253.58% -23.12% -
  Horiz. % 41.95% 69.58% 46.76% 62.98% 271.84% 76.88% 100.00%
EY 13.81 8.32 12.40 9.20 2.13 7.53 5.79 15.57%
  YoY % 65.99% -32.90% 34.78% 331.92% -71.71% 30.05% -
  Horiz. % 238.51% 143.70% 214.16% 158.89% 36.79% 130.05% 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 0.54 0.36 0.45 0.48 0.51 0.73 0.73 -4.90%
  YoY % 50.00% -20.00% -6.25% -5.88% -30.14% 0.00% -
  Horiz. % 73.97% 49.32% 61.64% 65.75% 69.86% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 29/11/11 30/11/10 26/11/09 26/11/08 30/11/07 -
Price 0.5750 0.3700 0.3400 0.3200 0.3400 0.3800 0.4000 -
P/RPS 0.44 0.35 0.34 0.33 0.37 0.28 0.41 1.18%
  YoY % 25.71% 2.94% 3.03% -10.81% 32.14% -31.71% -
  Horiz. % 107.32% 85.37% 82.93% 80.49% 90.24% 68.29% 100.00%
P/EPS 7.18 12.70 8.31 10.87 51.46 11.73 16.05 -12.54%
  YoY % -43.46% 52.83% -23.55% -78.88% 338.70% -26.92% -
  Horiz. % 44.74% 79.13% 51.78% 67.73% 320.62% 73.08% 100.00%
EY 13.93 7.87 12.03 9.20 1.94 8.53 6.23 14.34%
  YoY % 77.00% -34.58% 30.76% 374.23% -77.26% 36.92% -
  Horiz. % 223.60% 126.32% 193.10% 147.67% 31.14% 136.92% 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 0.54 0.38 0.46 0.48 0.56 0.64 0.68 -3.77%
  YoY % 42.11% -17.39% -4.17% -14.29% -12.50% -5.88% -
  Horiz. % 79.41% 55.88% 67.65% 70.59% 82.35% 94.12% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers