Highlights

[CAB] YoY Quarter Result on 2012-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -123.92%    YoY -     -154.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 253,704 187,997 158,936 138,010 136,666 122,619 133,996 11.22%
  YoY % 34.95% 18.28% 15.16% 0.98% 11.46% -8.49% -
  Horiz. % 189.34% 140.30% 118.61% 103.00% 101.99% 91.51% 100.00%
PBT -3,841 -3,473 1,869 -1,064 2,617 875 2,843 -
  YoY % -10.60% -285.82% 275.66% -140.66% 199.09% -69.22% -
  Horiz. % -135.10% -122.16% 65.74% -37.43% 92.05% 30.78% 100.00%
Tax -233 -574 -713 131 -970 -422 -768 -18.02%
  YoY % 59.41% 19.50% -644.27% 113.51% -129.86% 45.05% -
  Horiz. % 30.34% 74.74% 92.84% -17.06% 126.30% 54.95% 100.00%
NP -4,074 -4,047 1,156 -933 1,647 453 2,075 -
  YoY % -0.67% -450.09% 223.90% -156.65% 263.58% -78.17% -
  Horiz. % -196.34% -195.04% 55.71% -44.96% 79.37% 21.83% 100.00%
NP to SH -4,190 -3,240 1,174 -916 1,678 380 2,078 -
  YoY % -29.32% -375.98% 228.17% -154.59% 341.58% -81.71% -
  Horiz. % -201.64% -155.92% 56.50% -44.08% 80.75% 18.29% 100.00%
Tax Rate - % - % 38.15 % - % 37.07 % 48.23 % 27.01 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.14% 78.56% -
  Horiz. % 0.00% 0.00% 141.24% 0.00% 137.25% 178.56% 100.00%
Total Cost 257,778 192,044 157,780 138,943 135,019 122,166 131,921 11.81%
  YoY % 34.23% 21.72% 13.56% 2.91% 10.52% -7.39% -
  Horiz. % 195.40% 145.57% 119.60% 105.32% 102.35% 92.61% 100.00%
Net Worth 178,713 148,829 142,462 128,240 98,320 85,172 82,856 13.66%
  YoY % 20.08% 4.47% 11.09% 30.43% 15.44% 2.79% -
  Horiz. % 215.69% 179.62% 171.94% 154.77% 118.66% 102.79% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 178,713 148,829 142,462 128,240 98,320 85,172 82,856 13.66%
  YoY % 20.08% 4.47% 11.09% 30.43% 15.44% 2.79% -
  Horiz. % 215.69% 179.62% 171.94% 154.77% 118.66% 102.79% 100.00%
NOSH 150,179 131,707 131,910 130,857 131,093 131,034 131,518 2.23%
  YoY % 14.02% -0.15% 0.80% -0.18% 0.05% -0.37% -
  Horiz. % 114.19% 100.14% 100.30% 99.50% 99.68% 99.63% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.61 % -2.15 % 0.73 % -0.68 % 1.21 % 0.37 % 1.55 % -
  YoY % 25.12% -394.52% 207.35% -156.20% 227.03% -76.13% -
  Horiz. % -103.87% -138.71% 47.10% -43.87% 78.06% 23.87% 100.00%
ROE -2.34 % -2.18 % 0.82 % -0.71 % 1.71 % 0.45 % 2.51 % -
  YoY % -7.34% -365.85% 215.49% -141.52% 280.00% -82.07% -
  Horiz. % -93.23% -86.85% 32.67% -28.29% 68.13% 17.93% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 168.93 142.74 120.49 105.47 104.25 93.58 101.88 8.79%
  YoY % 18.35% 18.47% 14.24% 1.17% 11.40% -8.15% -
  Horiz. % 165.81% 140.11% 118.27% 103.52% 102.33% 91.85% 100.00%
EPS -2.79 -2.46 0.89 -0.70 1.28 0.29 1.58 -
  YoY % -13.41% -376.40% 227.14% -154.69% 341.38% -81.65% -
  Horiz. % -176.58% -155.70% 56.33% -44.30% 81.01% 18.35% 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 1.1900 1.1300 1.0800 0.9800 0.7500 0.6500 0.6300 11.18%
  YoY % 5.31% 4.63% 10.20% 30.67% 15.38% 3.17% -
  Horiz. % 188.89% 179.37% 171.43% 155.56% 119.05% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.52 28.54 24.13 20.95 20.75 18.62 20.34 11.22%
  YoY % 34.97% 18.28% 15.18% 0.96% 11.44% -8.46% -
  Horiz. % 189.38% 140.31% 118.63% 103.00% 102.02% 91.54% 100.00%
EPS -0.64 -0.49 0.18 -0.14 0.25 0.06 0.32 -
  YoY % -30.61% -372.22% 228.57% -156.00% 316.67% -81.25% -
  Horiz. % -200.00% -153.13% 56.25% -43.75% 78.12% 18.75% 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 0.2713 0.2259 0.2163 0.1947 0.1493 0.1293 0.1258 13.66%
  YoY % 20.10% 4.44% 11.09% 30.41% 15.47% 2.78% -
  Horiz. % 215.66% 179.57% 171.94% 154.77% 118.68% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.5700 1.0200 0.5300 0.3700 0.3400 0.3100 0.3400 -
P/RPS 0.93 0.71 0.44 0.35 0.33 0.33 0.33 18.84%
  YoY % 30.99% 61.36% 25.71% 6.06% 0.00% 0.00% -
  Horiz. % 281.82% 215.15% 133.33% 106.06% 100.00% 100.00% 100.00%
P/EPS -56.27 -41.46 59.55 -52.86 26.56 106.90 21.52 -
  YoY % -35.72% -169.62% 212.66% -299.02% -75.15% 396.75% -
  Horiz. % -261.48% -192.66% 276.72% -245.63% 123.42% 496.75% 100.00%
EY -1.78 -2.41 1.68 -1.89 3.76 0.94 4.65 -
  YoY % 26.14% -243.45% 188.89% -150.27% 300.00% -79.78% -
  Horiz. % -38.28% -51.83% 36.13% -40.65% 80.86% 20.22% 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 1.32 0.90 0.49 0.38 0.45 0.48 0.54 16.06%
  YoY % 46.67% 83.67% 28.95% -15.56% -6.25% -11.11% -
  Horiz. % 244.44% 166.67% 90.74% 70.37% 83.33% 88.89% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 22/02/13 27/02/12 28/02/11 25/02/10 -
Price 1.7500 0.9200 0.5000 0.4450 0.3800 0.3000 0.2900 -
P/RPS 1.04 0.64 0.41 0.42 0.36 0.32 0.28 24.43%
  YoY % 62.50% 56.10% -2.38% 16.67% 12.50% 14.29% -
  Horiz. % 371.43% 228.57% 146.43% 150.00% 128.57% 114.29% 100.00%
P/EPS -62.72 -37.40 56.18 -63.57 29.69 103.45 18.35 -
  YoY % -67.70% -166.57% 188.38% -314.11% -71.30% 463.76% -
  Horiz. % -341.80% -203.81% 306.16% -346.43% 161.80% 563.76% 100.00%
EY -1.59 -2.67 1.78 -1.57 3.37 0.97 5.45 -
  YoY % 40.45% -250.00% 213.38% -146.59% 247.42% -82.20% -
  Horiz. % -29.17% -48.99% 32.66% -28.81% 61.83% 17.80% 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 1.47 0.81 0.46 0.45 0.51 0.46 0.46 21.35%
  YoY % 81.48% 76.09% 2.22% -11.76% 10.87% 0.00% -
  Horiz. % 319.57% 176.09% 100.00% 97.83% 110.87% 100.00% 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.
 


 

202  235  549  1339 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 HSI-C7J 0.215-0.035 
 GPACKET-WB 0.27+0.005 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.395-0.06 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers