Highlights

[CAB] YoY Quarter Result on 2010-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     -90.20%    YoY -     -81.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 158,936 138,010 136,666 122,619 133,996 147,502 126,987 3.81%
  YoY % 15.16% 0.98% 11.46% -8.49% -9.16% 16.16% -
  Horiz. % 125.16% 108.68% 107.62% 96.56% 105.52% 116.16% 100.00%
PBT 1,869 -1,064 2,617 875 2,843 1,073 3,296 -9.01%
  YoY % 275.66% -140.66% 199.09% -69.22% 164.96% -67.45% -
  Horiz. % 56.71% -32.28% 79.40% 26.55% 86.26% 32.55% 100.00%
Tax -713 131 -970 -422 -768 -423 -642 1.76%
  YoY % -644.27% 113.51% -129.86% 45.05% -81.56% 34.11% -
  Horiz. % 111.06% -20.40% 151.09% 65.73% 119.63% 65.89% 100.00%
NP 1,156 -933 1,647 453 2,075 650 2,654 -12.92%
  YoY % 223.90% -156.65% 263.58% -78.17% 219.23% -75.51% -
  Horiz. % 43.56% -35.15% 62.06% 17.07% 78.18% 24.49% 100.00%
NP to SH 1,174 -916 1,678 380 2,078 1,166 2,488 -11.76%
  YoY % 228.17% -154.59% 341.58% -81.71% 78.22% -53.14% -
  Horiz. % 47.19% -36.82% 67.44% 15.27% 83.52% 46.86% 100.00%
Tax Rate 38.15 % - % 37.07 % 48.23 % 27.01 % 39.42 % 19.48 % 11.84%
  YoY % 0.00% 0.00% -23.14% 78.56% -31.48% 102.36% -
  Horiz. % 195.84% 0.00% 190.30% 247.59% 138.66% 202.36% 100.00%
Total Cost 157,780 138,943 135,019 122,166 131,921 146,852 124,333 4.05%
  YoY % 13.56% 2.91% 10.52% -7.39% -10.17% 18.11% -
  Horiz. % 126.90% 111.75% 108.59% 98.26% 106.10% 118.11% 100.00%
Net Worth 142,462 128,240 98,320 85,172 82,856 78,606 80,300 10.02%
  YoY % 11.09% 30.43% 15.44% 2.79% 5.41% -2.11% -
  Horiz. % 177.41% 159.70% 122.44% 106.07% 103.18% 97.89% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 142,462 128,240 98,320 85,172 82,856 78,606 80,300 10.02%
  YoY % 11.09% 30.43% 15.44% 2.79% 5.41% -2.11% -
  Horiz. % 177.41% 159.70% 122.44% 106.07% 103.18% 97.89% 100.00%
NOSH 131,910 130,857 131,093 131,034 131,518 131,011 131,640 0.03%
  YoY % 0.80% -0.18% 0.05% -0.37% 0.39% -0.48% -
  Horiz. % 100.21% 99.41% 99.58% 99.54% 99.91% 99.52% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.73 % -0.68 % 1.21 % 0.37 % 1.55 % 0.44 % 2.09 % -16.07%
  YoY % 207.35% -156.20% 227.03% -76.13% 252.27% -78.95% -
  Horiz. % 34.93% -32.54% 57.89% 17.70% 74.16% 21.05% 100.00%
ROE 0.82 % -0.71 % 1.71 % 0.45 % 2.51 % 1.48 % 3.10 % -19.86%
  YoY % 215.49% -141.52% 280.00% -82.07% 69.59% -52.26% -
  Horiz. % 26.45% -22.90% 55.16% 14.52% 80.97% 47.74% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 120.49 105.47 104.25 93.58 101.88 112.59 96.47 3.77%
  YoY % 14.24% 1.17% 11.40% -8.15% -9.51% 16.71% -
  Horiz. % 124.90% 109.33% 108.06% 97.00% 105.61% 116.71% 100.00%
EPS 0.89 -0.70 1.28 0.29 1.58 0.89 1.89 -11.79%
  YoY % 227.14% -154.69% 341.38% -81.65% 77.53% -52.91% -
  Horiz. % 47.09% -37.04% 67.72% 15.34% 83.60% 47.09% 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 1.0800 0.9800 0.7500 0.6500 0.6300 0.6000 0.6100 9.98%
  YoY % 10.20% 30.67% 15.38% 3.17% 5.00% -1.64% -
  Horiz. % 177.05% 160.66% 122.95% 106.56% 103.28% 98.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.10 20.93 20.73 18.60 20.32 22.37 19.26 3.80%
  YoY % 15.15% 0.96% 11.45% -8.46% -9.16% 16.15% -
  Horiz. % 125.13% 108.67% 107.63% 96.57% 105.50% 116.15% 100.00%
EPS 0.18 -0.14 0.25 0.06 0.32 0.18 0.38 -11.70%
  YoY % 228.57% -156.00% 316.67% -81.25% 77.78% -52.63% -
  Horiz. % 47.37% -36.84% 65.79% 15.79% 84.21% 47.37% 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 0.2160 0.1945 0.1491 0.1292 0.1257 0.1192 0.1218 10.01%
  YoY % 11.05% 30.45% 15.40% 2.78% 5.45% -2.13% -
  Horiz. % 177.34% 159.69% 122.41% 106.08% 103.20% 97.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.5300 0.3700 0.3400 0.3100 0.3400 0.3100 0.3800 -
P/RPS 0.44 0.35 0.33 0.33 0.33 0.28 0.39 2.03%
  YoY % 25.71% 6.06% 0.00% 0.00% 17.86% -28.21% -
  Horiz. % 112.82% 89.74% 84.62% 84.62% 84.62% 71.79% 100.00%
P/EPS 59.55 -52.86 26.56 106.90 21.52 34.83 20.11 19.81%
  YoY % 212.66% -299.02% -75.15% 396.75% -38.21% 73.20% -
  Horiz. % 296.12% -262.85% 132.07% 531.58% 107.01% 173.20% 100.00%
EY 1.68 -1.89 3.76 0.94 4.65 2.87 4.97 -16.52%
  YoY % 188.89% -150.27% 300.00% -79.78% 62.02% -42.25% -
  Horiz. % 33.80% -38.03% 75.65% 18.91% 93.56% 57.75% 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 0.49 0.38 0.45 0.48 0.54 0.52 0.62 -3.84%
  YoY % 28.95% -15.56% -6.25% -11.11% 3.85% -16.13% -
  Horiz. % 79.03% 61.29% 72.58% 77.42% 87.10% 83.87% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 22/02/13 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 -
Price 0.5000 0.4450 0.3800 0.3000 0.2900 0.3100 0.3500 -
P/RPS 0.41 0.42 0.36 0.32 0.28 0.28 0.36 2.19%
  YoY % -2.38% 16.67% 12.50% 14.29% 0.00% -22.22% -
  Horiz. % 113.89% 116.67% 100.00% 88.89% 77.78% 77.78% 100.00%
P/EPS 56.18 -63.57 29.69 103.45 18.35 34.83 18.52 20.30%
  YoY % 188.38% -314.11% -71.30% 463.76% -47.32% 88.07% -
  Horiz. % 303.35% -343.25% 160.31% 558.59% 99.08% 188.07% 100.00%
EY 1.78 -1.57 3.37 0.97 5.45 2.87 5.40 -16.87%
  YoY % 213.38% -146.59% 247.42% -82.20% 89.90% -46.85% -
  Horiz. % 32.96% -29.07% 62.41% 17.96% 100.93% 53.15% 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 0.46 0.45 0.51 0.46 0.46 0.52 0.57 -3.51%
  YoY % 2.22% -11.76% 10.87% 0.00% -11.54% -8.77% -
  Horiz. % 80.70% 78.95% 89.47% 80.70% 80.70% 91.23% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. SAPNRG or SAPNRG-WA? i3gambler
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers