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 - 690,508
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.74 27.23 23.02 19.99 19.79 17.76 19.41 11.22%
  YoY % 34.92% 18.29% 15.16% 1.01% 11.43% -8.50% -
  Horiz. % 189.28% 140.29% 118.60% 102.99% 101.96% 91.50% 100.00%
EPS -0.61 -0.47 0.17 -0.13 0.24 0.06 0.30 -
  YoY % -29.79% -376.47% 230.77% -154.17% 300.00% -80.00% -
  Horiz. % -203.33% -156.67% 56.67% -43.33% 80.00% 20.00% 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 0.2588 0.2155 0.2063 0.1857 0.1424 0.1233 0.1200 13.66%
  YoY % 20.09% 4.46% 11.09% 30.41% 15.49% 2.75% -
  Horiz. % 215.67% 179.58% 171.92% 154.75% 118.67% 102.75% 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.
 


 

209  276  444  1360 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 IRIS 0.14-0.005 
 ANZO 0.0250.00 
 GAMUDA 3.67-0.31 
 PWRWELL 0.37-0.005 
 ALAM-WA 0.05-0.005 
 ASB 0.145-0.01 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
6. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers