Highlights

[CAB] YoY Quarter Result on 2014-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     671,100.00%    YoY -     -36.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 411,204 307,876 262,787 179,207 170,525 137,421 130,826 21.01%
  YoY % 33.56% 17.16% 46.64% 5.09% 24.09% 5.04% -
  Horiz. % 314.31% 235.33% 200.87% 136.98% 130.34% 105.04% 100.00%
PBT 29,327 29,570 16,330 11,123 13,746 7,075 7,080 26.70%
  YoY % -0.82% 81.08% 46.81% -19.08% 94.29% -0.07% -
  Horiz. % 414.22% 417.66% 230.65% 157.10% 194.15% 99.93% 100.00%
Tax -6,114 -5,754 -3,725 -3,897 -2,360 1,275 -1,365 28.36%
  YoY % -6.26% -54.47% 4.41% -65.13% -285.10% 193.41% -
  Horiz. % 447.91% 421.54% 272.89% 285.49% 172.89% -93.41% 100.00%
NP 23,213 23,816 12,605 7,226 11,386 8,350 5,715 26.29%
  YoY % -2.53% 88.94% 74.44% -36.54% 36.36% 46.11% -
  Horiz. % 406.18% 416.73% 220.56% 126.44% 199.23% 146.11% 100.00%
NP to SH 27,177 18,772 8,796 6,710 10,534 3,830 5,376 30.97%
  YoY % 44.77% 113.42% 31.09% -36.30% 175.04% -28.76% -
  Horiz. % 505.52% 349.18% 163.62% 124.81% 195.94% 71.24% 100.00%
Tax Rate 20.85 % 19.46 % 22.81 % 35.04 % 17.17 % -18.02 % 19.28 % 1.31%
  YoY % 7.14% -14.69% -34.90% 104.08% 195.28% -193.46% -
  Horiz. % 108.14% 100.93% 118.31% 181.74% 89.06% -93.46% 100.00%
Total Cost 387,991 284,060 250,182 171,981 159,139 129,071 125,111 20.74%
  YoY % 36.59% 13.54% 45.47% 8.07% 23.30% 3.17% -
  Horiz. % 310.12% 227.05% 199.97% 137.46% 127.20% 103.17% 100.00%
Net Worth 384,753 77,856 183,437 152,619 140,716 128,842 97,257 25.73%
  YoY % 394.18% -57.56% 20.19% 8.46% 9.22% 32.48% -
  Horiz. % 395.60% 80.05% 188.61% 156.92% 144.68% 132.48% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 384,753 77,856 183,437 152,619 140,716 128,842 97,257 25.73%
  YoY % 394.18% -57.56% 20.19% 8.46% 9.22% 32.48% -
  Horiz. % 395.60% 80.05% 188.61% 156.92% 144.68% 132.48% 100.00%
NOSH 610,719 173,013 150,358 131,568 131,510 131,471 131,428 29.15%
  YoY % 252.99% 15.07% 14.28% 0.04% 0.03% 0.03% -
  Horiz. % 464.68% 131.64% 114.40% 100.11% 100.06% 100.03% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.65 % 7.74 % 4.80 % 4.03 % 6.68 % 6.08 % 4.37 % 4.37%
  YoY % -27.00% 61.25% 19.11% -39.67% 9.87% 39.13% -
  Horiz. % 129.29% 177.12% 109.84% 92.22% 152.86% 139.13% 100.00%
ROE 7.06 % 24.11 % 4.80 % 4.40 % 7.49 % 2.97 % 5.53 % 4.15%
  YoY % -70.72% 402.29% 9.09% -41.26% 152.19% -46.29% -
  Horiz. % 127.67% 435.99% 86.80% 79.57% 135.44% 53.71% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 67.33 177.95 174.77 136.21 129.67 104.53 99.54 -6.30%
  YoY % -62.16% 1.82% 28.31% 5.04% 24.05% 5.01% -
  Horiz. % 67.64% 178.77% 175.58% 136.84% 130.27% 105.01% 100.00%
EPS 4.45 3.47 5.85 5.10 8.01 2.91 4.09 1.41%
  YoY % 28.24% -40.68% 14.71% -36.33% 175.26% -28.85% -
  Horiz. % 108.80% 84.84% 143.03% 124.69% 195.84% 71.15% 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 0.6300 0.4500 1.2200 1.1600 1.0700 0.9800 0.7400 -2.64%
  YoY % 40.00% -63.11% 5.17% 8.41% 9.18% 32.43% -
  Horiz. % 85.14% 60.81% 164.86% 156.76% 144.59% 132.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 63.60 47.62 40.64 27.72 26.37 21.25 20.23 21.01%
  YoY % 33.56% 17.18% 46.61% 5.12% 24.09% 5.04% -
  Horiz. % 314.38% 235.39% 200.89% 137.02% 130.35% 105.04% 100.00%
EPS 4.20 2.90 1.36 1.04 1.63 0.59 0.83 31.00%
  YoY % 44.83% 113.24% 30.77% -36.20% 176.27% -28.92% -
  Horiz. % 506.02% 349.40% 163.86% 125.30% 196.39% 71.08% 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 0.5951 0.1204 0.2837 0.2361 0.2176 0.1993 0.1504 25.74%
  YoY % 394.27% -57.56% 20.16% 8.50% 9.18% 32.51% -
  Horiz. % 395.68% 80.05% 188.63% 156.98% 144.68% 132.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.9450 1.5900 1.0000 1.1000 0.5800 0.3500 0.3300 -
P/RPS 1.40 0.89 0.57 0.81 0.45 0.33 0.33 27.21%
  YoY % 57.30% 56.14% -29.63% 80.00% 36.36% 0.00% -
  Horiz. % 424.24% 269.70% 172.73% 245.45% 136.36% 100.00% 100.00%
P/EPS 21.24 14.65 17.09 21.57 7.24 12.01 8.07 17.49%
  YoY % 44.98% -14.28% -20.77% 197.93% -39.72% 48.82% -
  Horiz. % 263.20% 181.54% 211.77% 267.29% 89.71% 148.82% 100.00%
EY 4.71 6.82 5.85 4.64 13.81 8.32 12.40 -14.89%
  YoY % -30.94% 16.58% 26.08% -66.40% 65.99% -32.90% -
  Horiz. % 37.98% 55.00% 47.18% 37.42% 111.37% 67.10% 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 1.50 3.53 0.82 0.95 0.54 0.36 0.45 22.20%
  YoY % -57.51% 330.49% -13.68% 75.93% 50.00% -20.00% -
  Horiz. % 333.33% 784.44% 182.22% 211.11% 120.00% 80.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 27/11/15 27/11/14 29/11/13 30/11/12 29/11/11 -
Price 1.0800 1.6100 1.4100 1.1000 0.5750 0.3700 0.3400 -
P/RPS 1.60 0.90 0.81 0.81 0.44 0.35 0.34 29.42%
  YoY % 77.78% 11.11% 0.00% 84.09% 25.71% 2.94% -
  Horiz. % 470.59% 264.71% 238.24% 238.24% 129.41% 102.94% 100.00%
P/EPS 24.27 14.84 24.10 21.57 7.18 12.70 8.31 19.54%
  YoY % 63.54% -38.42% 11.73% 200.42% -43.46% 52.83% -
  Horiz. % 292.06% 178.58% 290.01% 259.57% 86.40% 152.83% 100.00%
EY 4.12 6.74 4.15 4.64 13.93 7.87 12.03 -16.34%
  YoY % -38.87% 62.41% -10.56% -66.69% 77.00% -34.58% -
  Horiz. % 34.25% 56.03% 34.50% 38.57% 115.79% 65.42% 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 1.71 3.58 1.16 0.95 0.54 0.38 0.46 24.44%
  YoY % -52.23% 208.62% 22.11% 75.93% 42.11% -17.39% -
  Horiz. % 371.74% 778.26% 252.17% 206.52% 117.39% 82.61% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers