Highlights

[CAB] YoY Quarter Result on 2013-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     384.77%    YoY -     175.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 307,876 262,787 179,207 170,525 137,421 130,826 127,545 15.80%
  YoY % 17.16% 46.64% 5.09% 24.09% 5.04% 2.57% -
  Horiz. % 241.39% 206.03% 140.50% 133.70% 107.74% 102.57% 100.00%
PBT 29,570 16,330 11,123 13,746 7,075 7,080 5,688 31.59%
  YoY % 81.08% 46.81% -19.08% 94.29% -0.07% 24.47% -
  Horiz. % 519.87% 287.10% 195.55% 241.67% 124.38% 124.47% 100.00%
Tax -5,754 -3,725 -3,897 -2,360 1,275 -1,365 -1,632 23.35%
  YoY % -54.47% 4.41% -65.13% -285.10% 193.41% 16.36% -
  Horiz. % 352.57% 228.25% 238.79% 144.61% -78.12% 83.64% 100.00%
NP 23,816 12,605 7,226 11,386 8,350 5,715 4,056 34.28%
  YoY % 88.94% 74.44% -36.54% 36.36% 46.11% 40.90% -
  Horiz. % 587.18% 310.77% 178.16% 280.72% 205.87% 140.90% 100.00%
NP to SH 18,772 8,796 6,710 10,534 3,830 5,376 3,877 30.04%
  YoY % 113.42% 31.09% -36.30% 175.04% -28.76% 38.66% -
  Horiz. % 484.19% 226.88% 173.07% 271.70% 98.79% 138.66% 100.00%
Tax Rate 19.46 % 22.81 % 35.04 % 17.17 % -18.02 % 19.28 % 28.69 % -6.26%
  YoY % -14.69% -34.90% 104.08% 195.28% -193.46% -32.80% -
  Horiz. % 67.83% 79.51% 122.13% 59.85% -62.81% 67.20% 100.00%
Total Cost 284,060 250,182 171,981 159,139 129,071 125,111 123,489 14.88%
  YoY % 13.54% 45.47% 8.07% 23.30% 3.17% 1.31% -
  Horiz. % 230.03% 202.59% 139.27% 128.87% 104.52% 101.31% 100.00%
Net Worth 77,856 183,437 152,619 140,716 128,842 97,257 88,273 -2.07%
  YoY % -57.56% 20.19% 8.46% 9.22% 32.48% 10.18% -
  Horiz. % 88.20% 207.81% 172.89% 159.41% 145.96% 110.18% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 77,856 183,437 152,619 140,716 128,842 97,257 88,273 -2.07%
  YoY % -57.56% 20.19% 8.46% 9.22% 32.48% 10.18% -
  Horiz. % 88.20% 207.81% 172.89% 159.41% 145.96% 110.18% 100.00%
NOSH 173,013 150,358 131,568 131,510 131,471 131,428 131,750 4.64%
  YoY % 15.07% 14.28% 0.04% 0.03% 0.03% -0.24% -
  Horiz. % 131.32% 114.12% 99.86% 99.82% 99.79% 99.76% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.74 % 4.80 % 4.03 % 6.68 % 6.08 % 4.37 % 3.18 % 15.96%
  YoY % 61.25% 19.11% -39.67% 9.87% 39.13% 37.42% -
  Horiz. % 243.40% 150.94% 126.73% 210.06% 191.19% 137.42% 100.00%
ROE 24.11 % 4.80 % 4.40 % 7.49 % 2.97 % 5.53 % 4.39 % 32.79%
  YoY % 402.29% 9.09% -41.26% 152.19% -46.29% 25.97% -
  Horiz. % 549.20% 109.34% 100.23% 170.62% 67.65% 125.97% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 177.95 174.77 136.21 129.67 104.53 99.54 96.81 10.67%
  YoY % 1.82% 28.31% 5.04% 24.05% 5.01% 2.82% -
  Horiz. % 183.81% 180.53% 140.70% 133.94% 107.97% 102.82% 100.00%
EPS 3.47 5.85 5.10 8.01 2.91 4.09 2.94 2.80%
  YoY % -40.68% 14.71% -36.33% 175.26% -28.85% 39.12% -
  Horiz. % 118.03% 198.98% 173.47% 272.45% 98.98% 139.12% 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 0.4500 1.2200 1.1600 1.0700 0.9800 0.7400 0.6700 -6.41%
  YoY % -63.11% 5.17% 8.41% 9.18% 32.43% 10.45% -
  Horiz. % 67.16% 182.09% 173.13% 159.70% 146.27% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.69 39.85 27.18 25.86 20.84 19.84 19.34 15.81%
  YoY % 17.16% 46.62% 5.10% 24.09% 5.04% 2.59% -
  Horiz. % 241.42% 206.05% 140.54% 133.71% 107.76% 102.59% 100.00%
EPS 2.85 1.33 1.02 1.60 0.58 0.82 0.59 29.99%
  YoY % 114.29% 30.39% -36.25% 175.86% -29.27% 38.98% -
  Horiz. % 483.05% 225.42% 172.88% 271.19% 98.31% 138.98% 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 0.1181 0.2782 0.2315 0.2134 0.1954 0.1475 0.1339 -2.07%
  YoY % -57.55% 20.17% 8.48% 9.21% 32.47% 10.16% -
  Horiz. % 88.20% 207.77% 172.89% 159.37% 145.93% 110.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.5900 1.0000 1.1000 0.5800 0.3500 0.3300 0.3200 -
P/RPS 0.89 0.57 0.81 0.45 0.33 0.33 0.33 17.96%
  YoY % 56.14% -29.63% 80.00% 36.36% 0.00% 0.00% -
  Horiz. % 269.70% 172.73% 245.45% 136.36% 100.00% 100.00% 100.00%
P/EPS 14.65 17.09 21.57 7.24 12.01 8.07 10.87 5.09%
  YoY % -14.28% -20.77% 197.93% -39.72% 48.82% -25.76% -
  Horiz. % 134.77% 157.22% 198.44% 66.61% 110.49% 74.24% 100.00%
EY 6.82 5.85 4.64 13.81 8.32 12.40 9.20 -4.86%
  YoY % 16.58% 26.08% -66.40% 65.99% -32.90% 34.78% -
  Horiz. % 74.13% 63.59% 50.43% 150.11% 90.43% 134.78% 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 3.53 0.82 0.95 0.54 0.36 0.45 0.48 39.41%
  YoY % 330.49% -13.68% 75.93% 50.00% -20.00% -6.25% -
  Horiz. % 735.42% 170.83% 197.92% 112.50% 75.00% 93.75% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 27/11/14 29/11/13 30/11/12 29/11/11 30/11/10 -
Price 1.6100 1.4100 1.1000 0.5750 0.3700 0.3400 0.3200 -
P/RPS 0.90 0.81 0.81 0.44 0.35 0.34 0.33 18.18%
  YoY % 11.11% 0.00% 84.09% 25.71% 2.94% 3.03% -
  Horiz. % 272.73% 245.45% 245.45% 133.33% 106.06% 103.03% 100.00%
P/EPS 14.84 24.10 21.57 7.18 12.70 8.31 10.87 5.32%
  YoY % -38.42% 11.73% 200.42% -43.46% 52.83% -23.55% -
  Horiz. % 136.52% 221.71% 198.44% 66.05% 116.84% 76.45% 100.00%
EY 6.74 4.15 4.64 13.93 7.87 12.03 9.20 -5.05%
  YoY % 62.41% -10.56% -66.69% 77.00% -34.58% 30.76% -
  Horiz. % 73.26% 45.11% 50.43% 151.41% 85.54% 130.76% 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 3.58 1.16 0.95 0.54 0.38 0.46 0.48 39.74%
  YoY % 208.62% 22.11% 75.93% 42.11% -17.39% -4.17% -
  Horiz. % 745.83% 241.67% 197.92% 112.50% 79.17% 95.83% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers