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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

156  432  557  1306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.085-0.005 
 DATAPRP 0.20-0.02 
 MAHSING 0.98-0.02 
 VIVOCOM 0.05+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.57-0.21 
 DGSB 0.22+0.005 
 HWGB 0.75+0.035 
 LUSTER 0.165-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS