Highlights

[CAB] YoY Quarter Result on 2011-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -68.79%    YoY -     341.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 187,997 158,936 138,010 136,666 122,619 133,996 147,502 4.12%
  YoY % 18.28% 15.16% 0.98% 11.46% -8.49% -9.16% -
  Horiz. % 127.45% 107.75% 93.56% 92.65% 83.13% 90.84% 100.00%
PBT -3,473 1,869 -1,064 2,617 875 2,843 1,073 -
  YoY % -285.82% 275.66% -140.66% 199.09% -69.22% 164.96% -
  Horiz. % -323.67% 174.18% -99.16% 243.90% 81.55% 264.96% 100.00%
Tax -574 -713 131 -970 -422 -768 -423 5.22%
  YoY % 19.50% -644.27% 113.51% -129.86% 45.05% -81.56% -
  Horiz. % 135.70% 168.56% -30.97% 229.31% 99.76% 181.56% 100.00%
NP -4,047 1,156 -933 1,647 453 2,075 650 -
  YoY % -450.09% 223.90% -156.65% 263.58% -78.17% 219.23% -
  Horiz. % -622.62% 177.85% -143.54% 253.38% 69.69% 319.23% 100.00%
NP to SH -3,240 1,174 -916 1,678 380 2,078 1,166 -
  YoY % -375.98% 228.17% -154.59% 341.58% -81.71% 78.22% -
  Horiz. % -277.87% 100.69% -78.56% 143.91% 32.59% 178.22% 100.00%
Tax Rate - % 38.15 % - % 37.07 % 48.23 % 27.01 % 39.42 % -
  YoY % 0.00% 0.00% 0.00% -23.14% 78.56% -31.48% -
  Horiz. % 0.00% 96.78% 0.00% 94.04% 122.35% 68.52% 100.00%
Total Cost 192,044 157,780 138,943 135,019 122,166 131,921 146,852 4.57%
  YoY % 21.72% 13.56% 2.91% 10.52% -7.39% -10.17% -
  Horiz. % 130.77% 107.44% 94.61% 91.94% 83.19% 89.83% 100.00%
Net Worth 148,829 142,462 128,240 98,320 85,172 82,856 78,606 11.22%
  YoY % 4.47% 11.09% 30.43% 15.44% 2.79% 5.41% -
  Horiz. % 189.33% 181.23% 163.14% 125.08% 108.35% 105.41% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 148,829 142,462 128,240 98,320 85,172 82,856 78,606 11.22%
  YoY % 4.47% 11.09% 30.43% 15.44% 2.79% 5.41% -
  Horiz. % 189.33% 181.23% 163.14% 125.08% 108.35% 105.41% 100.00%
NOSH 131,707 131,910 130,857 131,093 131,034 131,518 131,011 0.09%
  YoY % -0.15% 0.80% -0.18% 0.05% -0.37% 0.39% -
  Horiz. % 100.53% 100.69% 99.88% 100.06% 100.02% 100.39% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -2.15 % 0.73 % -0.68 % 1.21 % 0.37 % 1.55 % 0.44 % -
  YoY % -394.52% 207.35% -156.20% 227.03% -76.13% 252.27% -
  Horiz. % -488.64% 165.91% -154.55% 275.00% 84.09% 352.27% 100.00%
ROE -2.18 % 0.82 % -0.71 % 1.71 % 0.45 % 2.51 % 1.48 % -
  YoY % -365.85% 215.49% -141.52% 280.00% -82.07% 69.59% -
  Horiz. % -147.30% 55.41% -47.97% 115.54% 30.41% 169.59% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 142.74 120.49 105.47 104.25 93.58 101.88 112.59 4.03%
  YoY % 18.47% 14.24% 1.17% 11.40% -8.15% -9.51% -
  Horiz. % 126.78% 107.02% 93.68% 92.59% 83.12% 90.49% 100.00%
EPS -2.46 0.89 -0.70 1.28 0.29 1.58 0.89 -
  YoY % -376.40% 227.14% -154.69% 341.38% -81.65% 77.53% -
  Horiz. % -276.40% 100.00% -78.65% 143.82% 32.58% 177.53% 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 1.1300 1.0800 0.9800 0.7500 0.6500 0.6300 0.6000 11.12%
  YoY % 4.63% 10.20% 30.67% 15.38% 3.17% 5.00% -
  Horiz. % 188.33% 180.00% 163.33% 125.00% 108.33% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 647,250
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 29.05 24.56 21.32 21.11 18.94 20.70 22.79 4.13%
  YoY % 18.28% 15.20% 0.99% 11.46% -8.50% -9.17% -
  Horiz. % 127.47% 107.77% 93.55% 92.63% 83.11% 90.83% 100.00%
EPS -0.50 0.18 -0.14 0.26 0.06 0.32 0.18 -
  YoY % -377.78% 228.57% -153.85% 333.33% -81.25% 77.78% -
  Horiz. % -277.78% 100.00% -77.78% 144.44% 33.33% 177.78% 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 0.2299 0.2201 0.1981 0.1519 0.1316 0.1280 0.1214 11.22%
  YoY % 4.45% 11.11% 30.41% 15.43% 2.81% 5.44% -
  Horiz. % 189.37% 181.30% 163.18% 125.12% 108.40% 105.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.0200 0.5300 0.3700 0.3400 0.3100 0.3400 0.3100 -
P/RPS 0.71 0.44 0.35 0.33 0.33 0.33 0.28 16.77%
  YoY % 61.36% 25.71% 6.06% 0.00% 0.00% 17.86% -
  Horiz. % 253.57% 157.14% 125.00% 117.86% 117.86% 117.86% 100.00%
P/EPS -41.46 59.55 -52.86 26.56 106.90 21.52 34.83 -
  YoY % -169.62% 212.66% -299.02% -75.15% 396.75% -38.21% -
  Horiz. % -119.04% 170.97% -151.77% 76.26% 306.92% 61.79% 100.00%
EY -2.41 1.68 -1.89 3.76 0.94 4.65 2.87 -
  YoY % -243.45% 188.89% -150.27% 300.00% -79.78% 62.02% -
  Horiz. % -83.97% 58.54% -65.85% 131.01% 32.75% 162.02% 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 0.90 0.49 0.38 0.45 0.48 0.54 0.52 9.57%
  YoY % 83.67% 28.95% -15.56% -6.25% -11.11% 3.85% -
  Horiz. % 173.08% 94.23% 73.08% 86.54% 92.31% 103.85% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 22/02/13 27/02/12 28/02/11 25/02/10 26/02/09 -
Price 0.9200 0.5000 0.4450 0.3800 0.3000 0.2900 0.3100 -
P/RPS 0.64 0.41 0.42 0.36 0.32 0.28 0.28 14.77%
  YoY % 56.10% -2.38% 16.67% 12.50% 14.29% 0.00% -
  Horiz. % 228.57% 146.43% 150.00% 128.57% 114.29% 100.00% 100.00%
P/EPS -37.40 56.18 -63.57 29.69 103.45 18.35 34.83 -
  YoY % -166.57% 188.38% -314.11% -71.30% 463.76% -47.32% -
  Horiz. % -107.38% 161.30% -182.52% 85.24% 297.01% 52.68% 100.00%
EY -2.67 1.78 -1.57 3.37 0.97 5.45 2.87 -
  YoY % -250.00% 213.38% -146.59% 247.42% -82.20% 89.90% -
  Horiz. % -93.03% 62.02% -54.70% 117.42% 33.80% 189.90% 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 0.81 0.46 0.45 0.51 0.46 0.46 0.52 7.66%
  YoY % 76.09% 2.22% -11.76% 10.87% 0.00% -11.54% -
  Horiz. % 155.77% 88.46% 86.54% 98.08% 88.46% 88.46% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers