Highlights

[CAB] YoY Quarter Result on 2017-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Sep-2017  [#4]
Profit Trend QoQ -     97.78%    YoY -     44.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 443,744 465,830 411,204 307,876 262,787 179,207 170,525 17.27%
  YoY % -4.74% 13.28% 33.56% 17.16% 46.64% 5.09% -
  Horiz. % 260.22% 273.17% 241.14% 180.55% 154.10% 105.09% 100.00%
PBT 6,126 -2,081 29,327 29,570 16,330 11,123 13,746 -12.60%
  YoY % 394.38% -107.10% -0.82% 81.08% 46.81% -19.08% -
  Horiz. % 44.57% -15.14% 213.35% 215.12% 118.80% 80.92% 100.00%
Tax -5,290 -457 -6,114 -5,754 -3,725 -3,897 -2,360 14.39%
  YoY % -1,057.55% 92.53% -6.26% -54.47% 4.41% -65.13% -
  Horiz. % 224.15% 19.36% 259.07% 243.81% 157.84% 165.13% 100.00%
NP 836 -2,538 23,213 23,816 12,605 7,226 11,386 -35.28%
  YoY % 132.94% -110.93% -2.53% 88.94% 74.44% -36.54% -
  Horiz. % 7.34% -22.29% 203.87% 209.17% 110.71% 63.46% 100.00%
NP to SH 388 508 27,177 18,772 8,796 6,710 10,534 -42.30%
  YoY % -23.62% -98.13% 44.77% 113.42% 31.09% -36.30% -
  Horiz. % 3.68% 4.82% 257.99% 178.20% 83.50% 63.70% 100.00%
Tax Rate 86.35 % - % 20.85 % 19.46 % 22.81 % 35.04 % 17.17 % 30.88%
  YoY % 0.00% 0.00% 7.14% -14.69% -34.90% 104.08% -
  Horiz. % 502.91% 0.00% 121.43% 113.34% 132.85% 204.08% 100.00%
Total Cost 442,908 468,368 387,991 284,060 250,182 171,981 159,139 18.59%
  YoY % -5.44% 20.72% 36.59% 13.54% 45.47% 8.07% -
  Horiz. % 278.32% 294.31% 243.81% 178.50% 157.21% 108.07% 100.00%
Net Worth 453,698 412,749 384,753 77,856 183,437 152,619 140,716 21.53%
  YoY % 9.92% 7.28% 394.18% -57.56% 20.19% 8.46% -
  Horiz. % 322.42% 293.32% 273.42% 55.33% 130.36% 108.46% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 453,698 412,749 384,753 77,856 183,437 152,619 140,716 21.53%
  YoY % 9.92% 7.28% 394.18% -57.56% 20.19% 8.46% -
  Horiz. % 322.42% 293.32% 273.42% 55.33% 130.36% 108.46% 100.00%
NOSH 657,534 635,000 610,719 173,013 150,358 131,568 131,510 30.75%
  YoY % 3.55% 3.98% 252.99% 15.07% 14.28% 0.04% -
  Horiz. % 499.99% 482.85% 464.39% 131.56% 114.33% 100.04% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.19 % -0.54 % 5.65 % 7.74 % 4.80 % 4.03 % 6.68 % -44.74%
  YoY % 135.19% -109.56% -27.00% 61.25% 19.11% -39.67% -
  Horiz. % 2.84% -8.08% 84.58% 115.87% 71.86% 60.33% 100.00%
ROE 0.09 % 0.12 % 7.06 % 24.11 % 4.80 % 4.40 % 7.49 % -52.13%
  YoY % -25.00% -98.30% -70.72% 402.29% 9.09% -41.26% -
  Horiz. % 1.20% 1.60% 94.26% 321.90% 64.09% 58.74% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 67.49 73.36 67.33 177.95 174.77 136.21 129.67 -10.31%
  YoY % -8.00% 8.96% -62.16% 1.82% 28.31% 5.04% -
  Horiz. % 52.05% 56.57% 51.92% 137.23% 134.78% 105.04% 100.00%
EPS 0.06 0.08 4.45 3.47 5.85 5.10 8.01 -55.75%
  YoY % -25.00% -98.20% 28.24% -40.68% 14.71% -36.33% -
  Horiz. % 0.75% 1.00% 55.56% 43.32% 73.03% 63.67% 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 0.6900 0.6500 0.6300 0.4500 1.2200 1.1600 1.0700 -7.05%
  YoY % 6.15% 3.17% 40.00% -63.11% 5.17% 8.41% -
  Horiz. % 64.49% 60.75% 58.88% 42.06% 114.02% 108.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 64.26 67.46 59.55 44.59 38.06 25.95 24.70 17.27%
  YoY % -4.74% 13.28% 33.55% 17.16% 46.67% 5.06% -
  Horiz. % 260.16% 273.12% 241.09% 180.53% 154.09% 105.06% 100.00%
EPS 0.06 0.07 3.94 2.72 1.27 0.97 1.53 -41.70%
  YoY % -14.29% -98.22% 44.85% 114.17% 30.93% -36.60% -
  Horiz. % 3.92% 4.58% 257.52% 177.78% 83.01% 63.40% 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 0.6570 0.5977 0.5572 0.1128 0.2657 0.2210 0.2038 21.53%
  YoY % 9.92% 7.27% 393.97% -57.55% 20.23% 8.44% -
  Horiz. % 322.37% 293.28% 273.41% 55.35% 130.37% 108.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4150 0.8600 0.9450 1.5900 1.0000 1.1000 0.5800 -
P/RPS 0.61 1.17 1.40 0.89 0.57 0.81 0.45 5.20%
  YoY % -47.86% -16.43% 57.30% 56.14% -29.63% 80.00% -
  Horiz. % 135.56% 260.00% 311.11% 197.78% 126.67% 180.00% 100.00%
P/EPS 703.29 1,075.00 21.24 14.65 17.09 21.57 7.24 114.33%
  YoY % -34.58% 4,961.21% 44.98% -14.28% -20.77% 197.93% -
  Horiz. % 9,713.95% 14,848.07% 293.37% 202.35% 236.05% 297.93% 100.00%
EY 0.14 0.09 4.71 6.82 5.85 4.64 13.81 -53.46%
  YoY % 55.56% -98.09% -30.94% 16.58% 26.08% -66.40% -
  Horiz. % 1.01% 0.65% 34.11% 49.38% 42.36% 33.60% 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 0.60 1.32 1.50 3.53 0.82 0.95 0.54 1.77%
  YoY % -54.55% -12.00% -57.51% 330.49% -13.68% 75.93% -
  Horiz. % 111.11% 244.44% 277.78% 653.70% 151.85% 175.93% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 29/11/13 -
Price 0.4400 0.6550 1.0800 1.6100 1.4100 1.1000 0.5750 -
P/RPS 0.65 0.89 1.60 0.90 0.81 0.81 0.44 6.72%
  YoY % -26.97% -44.38% 77.78% 11.11% 0.00% 84.09% -
  Horiz. % 147.73% 202.27% 363.64% 204.55% 184.09% 184.09% 100.00%
P/EPS 745.66 818.75 24.27 14.84 24.10 21.57 7.18 116.73%
  YoY % -8.93% 3,273.51% 63.54% -38.42% 11.73% 200.42% -
  Horiz. % 10,385.24% 11,403.20% 338.02% 206.69% 335.65% 300.42% 100.00%
EY 0.13 0.12 4.12 6.74 4.15 4.64 13.93 -54.10%
  YoY % 8.33% -97.09% -38.87% 62.41% -10.56% -66.69% -
  Horiz. % 0.93% 0.86% 29.58% 48.38% 29.79% 33.31% 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 0.64 1.01 1.71 3.58 1.16 0.95 0.54 2.87%
  YoY % -36.63% -40.94% -52.23% 208.62% 22.11% 75.93% -
  Horiz. % 118.52% 187.04% 316.67% 662.96% 214.81% 175.93% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers