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 - 657,111
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.19 21.00 20.80 18.66 20.39 22.45 19.33 3.81%
  YoY % 15.19% 0.96% 11.47% -8.48% -9.18% 16.14% -
  Horiz. % 125.14% 108.64% 107.60% 96.53% 105.48% 116.14% 100.00%
EPS 0.18 -0.14 0.26 0.06 0.32 0.18 0.38 -11.70%
  YoY % 228.57% -153.85% 333.33% -81.25% 77.78% -52.63% -
  Horiz. % 47.37% -36.84% 68.42% 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 0.2168 0.1952 0.1496 0.1296 0.1261 0.1196 0.1222 10.02%
  YoY % 11.07% 30.48% 15.43% 2.78% 5.43% -2.13% -
  Horiz. % 177.41% 159.74% 122.42% 106.06% 103.19% 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Stock at low : E&O My Trading Adventure
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
8. 【Stock Rider 股市骑士】一文告诉你,庄家出货的四大套路! 【Stock Rider 股市骑士】
Partners & Brokers