Highlights

[CAB] YoY Quarter Result on 2016-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     259.00%    YoY -     113.42%
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 - 658,520
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 70.74 62.44 46.75 39.91 27.21 25.90 20.87 22.55%
  YoY % 13.29% 33.56% 17.14% 46.67% 5.06% 24.10% -
  Horiz. % 338.96% 299.19% 224.01% 191.23% 130.38% 124.10% 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 0.6268 0.5843 0.1182 0.2786 0.2318 0.2137 0.1957 21.40%
  YoY % 7.27% 394.33% -57.57% 20.19% 8.47% 9.20% -
  Horiz. % 320.29% 298.57% 60.40% 142.36% 118.45% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. Bad Quarter Reports My Trading Adventure
4. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
5. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers