Highlights

[CAB] YoY Quarter Result on 2015-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend QoQ -     10.18%    YoY -     31.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 465,830 411,204 307,876 262,787 179,207 170,525 137,421 22.55%
  YoY % 13.28% 33.56% 17.16% 46.64% 5.09% 24.09% -
  Horiz. % 338.98% 299.23% 224.04% 191.23% 130.41% 124.09% 100.00%
PBT -2,081 29,327 29,570 16,330 11,123 13,746 7,075 -
  YoY % -107.10% -0.82% 81.08% 46.81% -19.08% 94.29% -
  Horiz. % -29.41% 414.52% 417.95% 230.81% 157.22% 194.29% 100.00%
Tax -457 -6,114 -5,754 -3,725 -3,897 -2,360 1,275 -
  YoY % 92.53% -6.26% -54.47% 4.41% -65.13% -285.10% -
  Horiz. % -35.84% -479.53% -451.29% -292.16% -305.65% -185.10% 100.00%
NP -2,538 23,213 23,816 12,605 7,226 11,386 8,350 -
  YoY % -110.93% -2.53% 88.94% 74.44% -36.54% 36.36% -
  Horiz. % -30.40% 278.00% 285.22% 150.96% 86.54% 136.36% 100.00%
NP to SH 508 27,177 18,772 8,796 6,710 10,534 3,830 -28.58%
  YoY % -98.13% 44.77% 113.42% 31.09% -36.30% 175.04% -
  Horiz. % 13.26% 709.58% 490.13% 229.66% 175.20% 275.04% 100.00%
Tax Rate - % 20.85 % 19.46 % 22.81 % 35.04 % 17.17 % -18.02 % -
  YoY % 0.00% 7.14% -14.69% -34.90% 104.08% 195.28% -
  Horiz. % 0.00% -115.70% -107.99% -126.58% -194.45% -95.28% 100.00%
Total Cost 468,368 387,991 284,060 250,182 171,981 159,139 129,071 23.95%
  YoY % 20.72% 36.59% 13.54% 45.47% 8.07% 23.30% -
  Horiz. % 362.88% 300.60% 220.08% 193.83% 133.25% 123.30% 100.00%
Net Worth 412,749 384,753 77,856 183,437 152,619 140,716 128,842 21.40%
  YoY % 7.28% 394.18% -57.56% 20.19% 8.46% 9.22% -
  Horiz. % 320.35% 298.62% 60.43% 142.37% 118.45% 109.22% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 412,749 384,753 77,856 183,437 152,619 140,716 128,842 21.40%
  YoY % 7.28% 394.18% -57.56% 20.19% 8.46% 9.22% -
  Horiz. % 320.35% 298.62% 60.43% 142.37% 118.45% 109.22% 100.00%
NOSH 635,000 610,719 173,013 150,358 131,568 131,510 131,471 30.00%
  YoY % 3.98% 252.99% 15.07% 14.28% 0.04% 0.03% -
  Horiz. % 482.99% 464.53% 131.60% 114.37% 100.07% 100.03% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -0.54 % 5.65 % 7.74 % 4.80 % 4.03 % 6.68 % 6.08 % -
  YoY % -109.56% -27.00% 61.25% 19.11% -39.67% 9.87% -
  Horiz. % -8.88% 92.93% 127.30% 78.95% 66.28% 109.87% 100.00%
ROE 0.12 % 7.06 % 24.11 % 4.80 % 4.40 % 7.49 % 2.97 % -41.41%
  YoY % -98.30% -70.72% 402.29% 9.09% -41.26% 152.19% -
  Horiz. % 4.04% 237.71% 811.78% 161.62% 148.15% 252.19% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 73.36 67.33 177.95 174.77 136.21 129.67 104.53 -5.73%
  YoY % 8.96% -62.16% 1.82% 28.31% 5.04% 24.05% -
  Horiz. % 70.18% 64.41% 170.24% 167.20% 130.31% 124.05% 100.00%
EPS 0.08 4.45 3.47 5.85 5.10 8.01 2.91 -45.05%
  YoY % -98.20% 28.24% -40.68% 14.71% -36.33% 175.26% -
  Horiz. % 2.75% 152.92% 119.24% 201.03% 175.26% 275.26% 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 0.6500 0.6300 0.4500 1.2200 1.1600 1.0700 0.9800 -6.61%
  YoY % 3.17% 40.00% -63.11% 5.17% 8.41% 9.18% -
  Horiz. % 66.33% 64.29% 45.92% 124.49% 118.37% 109.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 70.72 62.43 46.74 39.90 27.21 25.89 20.86 22.55%
  YoY % 13.28% 33.57% 17.14% 46.64% 5.10% 24.11% -
  Horiz. % 339.02% 299.28% 224.07% 191.28% 130.44% 124.11% 100.00%
EPS 0.08 4.13 2.85 1.34 1.02 1.60 0.58 -28.11%
  YoY % -98.06% 44.91% 112.69% 31.37% -36.25% 175.86% -
  Horiz. % 13.79% 712.07% 491.38% 231.03% 175.86% 275.86% 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 0.6266 0.5841 0.1182 0.2785 0.2317 0.2136 0.1956 21.40%
  YoY % 7.28% 394.16% -57.56% 20.20% 8.47% 9.20% -
  Horiz. % 320.35% 298.62% 60.43% 142.38% 118.46% 109.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.8600 0.9450 1.5900 1.0000 1.1000 0.5800 0.3500 -
P/RPS 1.17 1.40 0.89 0.57 0.81 0.45 0.33 23.47%
  YoY % -16.43% 57.30% 56.14% -29.63% 80.00% 36.36% -
  Horiz. % 354.55% 424.24% 269.70% 172.73% 245.45% 136.36% 100.00%
P/EPS 1,075.00 21.24 14.65 17.09 21.57 7.24 12.01 111.43%
  YoY % 4,961.21% 44.98% -14.28% -20.77% 197.93% -39.72% -
  Horiz. % 8,950.87% 176.85% 121.98% 142.30% 179.60% 60.28% 100.00%
EY 0.09 4.71 6.82 5.85 4.64 13.81 8.32 -52.96%
  YoY % -98.09% -30.94% 16.58% 26.08% -66.40% 65.99% -
  Horiz. % 1.08% 56.61% 81.97% 70.31% 55.77% 165.99% 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 1.32 1.50 3.53 0.82 0.95 0.54 0.36 24.17%
  YoY % -12.00% -57.51% 330.49% -13.68% 75.93% 50.00% -
  Horiz. % 366.67% 416.67% 980.56% 227.78% 263.89% 150.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 29/11/13 30/11/12 -
Price 0.6550 1.0800 1.6100 1.4100 1.1000 0.5750 0.3700 -
P/RPS 0.89 1.60 0.90 0.81 0.81 0.44 0.35 16.82%
  YoY % -44.38% 77.78% 11.11% 0.00% 84.09% 25.71% -
  Horiz. % 254.29% 457.14% 257.14% 231.43% 231.43% 125.71% 100.00%
P/EPS 818.75 24.27 14.84 24.10 21.57 7.18 12.70 100.18%
  YoY % 3,273.51% 63.54% -38.42% 11.73% 200.42% -43.46% -
  Horiz. % 6,446.85% 191.10% 116.85% 189.76% 169.84% 56.54% 100.00%
EY 0.12 4.12 6.74 4.15 4.64 13.93 7.87 -50.19%
  YoY % -97.09% -38.87% 62.41% -10.56% -66.69% 77.00% -
  Horiz. % 1.52% 52.35% 85.64% 52.73% 58.96% 177.00% 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 1.01 1.71 3.58 1.16 0.95 0.54 0.38 17.69%
  YoY % -40.94% -52.23% 208.62% 22.11% 75.93% 42.11% -
  Horiz. % 265.79% 450.00% 942.11% 305.26% 250.00% 142.11% 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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers