Highlights

[CAB] YoY Quarter Result on 2008-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 31-Dec-2008  [#1]
Profit Trend QoQ -     -72.68%    YoY -     -53.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 136,666 122,619 133,996 147,502 126,987 105,260 85,478 8.13%
  YoY % 11.46% -8.49% -9.16% 16.16% 20.64% 23.14% -
  Horiz. % 159.88% 143.45% 156.76% 172.56% 148.56% 123.14% 100.00%
PBT 2,617 875 2,843 1,073 3,296 -1,282 5,167 -10.71%
  YoY % 199.09% -69.22% 164.96% -67.45% 357.10% -124.81% -
  Horiz. % 50.65% 16.93% 55.02% 20.77% 63.79% -24.81% 100.00%
Tax -970 -422 -768 -423 -642 -536 -699 5.61%
  YoY % -129.86% 45.05% -81.56% 34.11% -19.78% 23.32% -
  Horiz. % 138.77% 60.37% 109.87% 60.52% 91.85% 76.68% 100.00%
NP 1,647 453 2,075 650 2,654 -1,818 4,468 -15.32%
  YoY % 263.58% -78.17% 219.23% -75.51% 245.98% -140.69% -
  Horiz. % 36.86% 10.14% 46.44% 14.55% 59.40% -40.69% 100.00%
NP to SH 1,678 380 2,078 1,166 2,488 -1,701 4,067 -13.71%
  YoY % 341.58% -81.71% 78.22% -53.14% 246.27% -141.82% -
  Horiz. % 41.26% 9.34% 51.09% 28.67% 61.18% -41.82% 100.00%
Tax Rate 37.07 % 48.23 % 27.01 % 39.42 % 19.48 % - % 13.53 % 18.28%
  YoY % -23.14% 78.56% -31.48% 102.36% 0.00% 0.00% -
  Horiz. % 273.98% 356.47% 199.63% 291.35% 143.98% 0.00% 100.00%
Total Cost 135,019 122,166 131,921 146,852 124,333 107,078 81,010 8.88%
  YoY % 10.52% -7.39% -10.17% 18.11% 16.11% 32.18% -
  Horiz. % 166.67% 150.80% 162.85% 181.28% 153.48% 132.18% 100.00%
Net Worth 98,320 85,172 82,856 78,606 80,300 67,248 83,340 2.79%
  YoY % 15.44% 2.79% 5.41% -2.11% 19.41% -19.31% -
  Horiz. % 117.97% 102.20% 99.42% 94.32% 96.35% 80.69% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 98,320 85,172 82,856 78,606 80,300 67,248 83,340 2.79%
  YoY % 15.44% 2.79% 5.41% -2.11% 19.41% -19.31% -
  Horiz. % 117.97% 102.20% 99.42% 94.32% 96.35% 80.69% 100.00%
NOSH 131,093 131,034 131,518 131,011 131,640 131,860 83,340 7.84%
  YoY % 0.05% -0.37% 0.39% -0.48% -0.17% 58.22% -
  Horiz. % 157.30% 157.23% 157.81% 157.20% 157.96% 158.22% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.21 % 0.37 % 1.55 % 0.44 % 2.09 % -1.73 % 5.23 % -21.64%
  YoY % 227.03% -76.13% 252.27% -78.95% 220.81% -133.08% -
  Horiz. % 23.14% 7.07% 29.64% 8.41% 39.96% -33.08% 100.00%
ROE 1.71 % 0.45 % 2.51 % 1.48 % 3.10 % -2.53 % 4.88 % -16.03%
  YoY % 280.00% -82.07% 69.59% -52.26% 222.53% -151.84% -
  Horiz. % 35.04% 9.22% 51.43% 30.33% 63.52% -51.84% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 104.25 93.58 101.88 112.59 96.47 79.83 102.57 0.27%
  YoY % 11.40% -8.15% -9.51% 16.71% 20.84% -22.17% -
  Horiz. % 101.64% 91.24% 99.33% 109.77% 94.05% 77.83% 100.00%
EPS 1.28 0.29 1.58 0.89 1.89 -1.29 3.26 -14.42%
  YoY % 341.38% -81.65% 77.53% -52.91% 246.51% -139.57% -
  Horiz. % 39.26% 8.90% 48.47% 27.30% 57.98% -39.57% 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 0.7500 0.6500 0.6300 0.6000 0.6100 0.5100 1.0000 -4.68%
  YoY % 15.38% 3.17% 5.00% -1.64% 19.61% -49.00% -
  Horiz. % 75.00% 65.00% 63.00% 60.00% 61.00% 51.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.14 18.97 20.72 22.81 19.64 16.28 13.22 8.13%
  YoY % 11.44% -8.45% -9.16% 16.14% 20.64% 23.15% -
  Horiz. % 159.91% 143.49% 156.73% 172.54% 148.56% 123.15% 100.00%
EPS 0.26 0.06 0.32 0.18 0.38 -0.26 0.63 -13.71%
  YoY % 333.33% -81.25% 77.78% -52.63% 246.15% -141.27% -
  Horiz. % 41.27% 9.52% 50.79% 28.57% 60.32% -41.27% 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 0.1521 0.1317 0.1282 0.1216 0.1242 0.1040 0.1289 2.80%
  YoY % 15.49% 2.73% 5.43% -2.09% 19.42% -19.32% -
  Horiz. % 118.00% 102.17% 99.46% 94.34% 96.35% 80.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3400 0.3100 0.3400 0.3100 0.3800 0.5700 0.7900 -
P/RPS 0.33 0.33 0.33 0.28 0.39 0.71 0.77 -13.16%
  YoY % 0.00% 0.00% 17.86% -28.21% -45.07% -7.79% -
  Horiz. % 42.86% 42.86% 42.86% 36.36% 50.65% 92.21% 100.00%
P/EPS 26.56 106.90 21.52 34.83 20.11 -44.19 16.19 8.60%
  YoY % -75.15% 396.75% -38.21% 73.20% 145.51% -372.95% -
  Horiz. % 164.05% 660.28% 132.92% 215.13% 124.21% -272.95% 100.00%
EY 3.76 0.94 4.65 2.87 4.97 -2.26 6.18 -7.94%
  YoY % 300.00% -79.78% 62.02% -42.25% 319.91% -136.57% -
  Horiz. % 60.84% 15.21% 75.24% 46.44% 80.42% -36.57% 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 0.45 0.48 0.54 0.52 0.62 1.12 0.79 -8.95%
  YoY % -6.25% -11.11% 3.85% -16.13% -44.64% 41.77% -
  Horiz. % 56.96% 60.76% 68.35% 65.82% 78.48% 141.77% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 27/02/07 22/02/06 -
Price 0.3800 0.3000 0.2900 0.3100 0.3500 0.5100 1.0200 -
P/RPS 0.36 0.32 0.28 0.28 0.36 0.64 0.99 -15.51%
  YoY % 12.50% 14.29% 0.00% -22.22% -43.75% -35.35% -
  Horiz. % 36.36% 32.32% 28.28% 28.28% 36.36% 64.65% 100.00%
P/EPS 29.69 103.45 18.35 34.83 18.52 -39.53 20.90 6.02%
  YoY % -71.30% 463.76% -47.32% 88.07% 146.85% -289.14% -
  Horiz. % 142.06% 494.98% 87.80% 166.65% 88.61% -189.14% 100.00%
EY 3.37 0.97 5.45 2.87 5.40 -2.53 4.78 -5.66%
  YoY % 247.42% -82.20% 89.90% -46.85% 313.44% -152.93% -
  Horiz. % 70.50% 20.29% 114.02% 60.04% 112.97% -52.93% 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 0.51 0.46 0.46 0.52 0.57 1.00 1.02 -10.91%
  YoY % 10.87% 0.00% -11.54% -8.77% -43.00% -1.96% -
  Horiz. % 50.00% 45.10% 45.10% 50.98% 55.88% 98.04% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. 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
5. Why a second Special Dividend and more - Airasia Windfall Profit
6. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers