Highlights

[CAB] YoY Quarter Result on 2013-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -88.86%    YoY -     228.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 349,546 253,704 187,997 158,936 138,010 136,666 122,619 19.06%
  YoY % 37.78% 34.95% 18.28% 15.16% 0.98% 11.46% -
  Horiz. % 285.07% 206.90% 153.32% 129.62% 112.55% 111.46% 100.00%
PBT 12,905 -3,841 -3,473 1,869 -1,064 2,617 875 56.54%
  YoY % 435.98% -10.60% -285.82% 275.66% -140.66% 199.09% -
  Horiz. % 1,474.86% -438.97% -396.91% 213.60% -121.60% 299.09% 100.00%
Tax -3,491 -233 -574 -713 131 -970 -422 42.17%
  YoY % -1,398.28% 59.41% 19.50% -644.27% 113.51% -129.86% -
  Horiz. % 827.25% 55.21% 136.02% 168.96% -31.04% 229.86% 100.00%
NP 9,414 -4,074 -4,047 1,156 -933 1,647 453 65.73%
  YoY % 331.08% -0.67% -450.09% 223.90% -156.65% 263.58% -
  Horiz. % 2,078.15% -899.34% -893.38% 255.19% -205.96% 363.58% 100.00%
NP to SH 7,345 -4,190 -3,240 1,174 -916 1,678 380 63.75%
  YoY % 275.30% -29.32% -375.98% 228.17% -154.59% 341.58% -
  Horiz. % 1,932.89% -1,102.63% -852.63% 308.95% -241.05% 441.58% 100.00%
Tax Rate 27.05 % - % - % 38.15 % - % 37.07 % 48.23 % -9.18%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.14% -
  Horiz. % 56.09% 0.00% 0.00% 79.10% 0.00% 76.86% 100.00%
Total Cost 340,132 257,778 192,044 157,780 138,943 135,019 122,166 18.59%
  YoY % 31.95% 34.23% 21.72% 13.56% 2.91% 10.52% -
  Horiz. % 278.42% 211.01% 157.20% 129.15% 113.73% 110.52% 100.00%
Net Worth 254,250 178,713 148,829 142,462 128,240 98,320 85,172 19.97%
  YoY % 42.27% 20.08% 4.47% 11.09% 30.43% 15.44% -
  Horiz. % 298.51% 209.83% 174.74% 167.26% 150.57% 115.44% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 254,250 178,713 148,829 142,462 128,240 98,320 85,172 19.97%
  YoY % 42.27% 20.08% 4.47% 11.09% 30.43% 15.44% -
  Horiz. % 298.51% 209.83% 174.74% 167.26% 150.57% 115.44% 100.00%
NOSH 176,562 150,179 131,707 131,910 130,857 131,093 131,034 5.09%
  YoY % 17.57% 14.02% -0.15% 0.80% -0.18% 0.05% -
  Horiz. % 134.75% 114.61% 100.51% 100.67% 99.86% 100.05% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.69 % -1.61 % -2.15 % 0.73 % -0.68 % 1.21 % 0.37 % 39.14%
  YoY % 267.08% 25.12% -394.52% 207.35% -156.20% 227.03% -
  Horiz. % 727.03% -435.14% -581.08% 197.30% -183.78% 327.03% 100.00%
ROE 2.89 % -2.34 % -2.18 % 0.82 % -0.71 % 1.71 % 0.45 % 36.30%
  YoY % 223.50% -7.34% -365.85% 215.49% -141.52% 280.00% -
  Horiz. % 642.22% -520.00% -484.44% 182.22% -157.78% 380.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 197.97 168.93 142.74 120.49 105.47 104.25 93.58 13.29%
  YoY % 17.19% 18.35% 18.47% 14.24% 1.17% 11.40% -
  Horiz. % 211.55% 180.52% 152.53% 128.76% 112.71% 111.40% 100.00%
EPS 4.16 -2.79 -2.46 0.89 -0.70 1.28 0.29 55.81%
  YoY % 249.10% -13.41% -376.40% 227.14% -154.69% 341.38% -
  Horiz. % 1,434.48% -962.07% -848.28% 306.90% -241.38% 441.38% 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 1.4400 1.1900 1.1300 1.0800 0.9800 0.7500 0.6500 14.16%
  YoY % 21.01% 5.31% 4.63% 10.20% 30.67% 15.38% -
  Horiz. % 221.54% 183.08% 173.85% 166.15% 150.77% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.62 36.74 27.23 23.02 19.99 19.79 17.76 19.05%
  YoY % 37.78% 34.92% 18.29% 15.16% 1.01% 11.43% -
  Horiz. % 285.02% 206.87% 153.32% 129.62% 112.56% 111.43% 100.00%
EPS 1.06 -0.61 -0.47 0.17 -0.13 0.24 0.06 61.31%
  YoY % 273.77% -29.79% -376.47% 230.77% -154.17% 300.00% -
  Horiz. % 1,766.67% -1,016.67% -783.33% 283.33% -216.67% 400.00% 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 0.3682 0.2588 0.2155 0.2063 0.1857 0.1424 0.1233 19.98%
  YoY % 42.27% 20.09% 4.46% 11.09% 30.41% 15.49% -
  Horiz. % 298.62% 209.89% 174.78% 167.32% 150.61% 115.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.5400 1.5700 1.0200 0.5300 0.3700 0.3400 0.3100 -
P/RPS 0.78 0.93 0.71 0.44 0.35 0.33 0.33 15.40%
  YoY % -16.13% 30.99% 61.36% 25.71% 6.06% 0.00% -
  Horiz. % 236.36% 281.82% 215.15% 133.33% 106.06% 100.00% 100.00%
P/EPS 37.02 -56.27 -41.46 59.55 -52.86 26.56 106.90 -16.19%
  YoY % 165.79% -35.72% -169.62% 212.66% -299.02% -75.15% -
  Horiz. % 34.63% -52.64% -38.78% 55.71% -49.45% 24.85% 100.00%
EY 2.70 -1.78 -2.41 1.68 -1.89 3.76 0.94 19.21%
  YoY % 251.69% 26.14% -243.45% 188.89% -150.27% 300.00% -
  Horiz. % 287.23% -189.36% -256.38% 178.72% -201.06% 400.00% 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 1.07 1.32 0.90 0.49 0.38 0.45 0.48 14.28%
  YoY % -18.94% 46.67% 83.67% 28.95% -15.56% -6.25% -
  Horiz. % 222.92% 275.00% 187.50% 102.08% 79.17% 93.75% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 27/02/14 22/02/13 27/02/12 28/02/11 -
Price 1.7000 1.7500 0.9200 0.5000 0.4450 0.3800 0.3000 -
P/RPS 0.86 1.04 0.64 0.41 0.42 0.36 0.32 17.89%
  YoY % -17.31% 62.50% 56.10% -2.38% 16.67% 12.50% -
  Horiz. % 268.75% 325.00% 200.00% 128.12% 131.25% 112.50% 100.00%
P/EPS 40.87 -62.72 -37.40 56.18 -63.57 29.69 103.45 -14.33%
  YoY % 165.16% -67.70% -166.57% 188.38% -314.11% -71.30% -
  Horiz. % 39.51% -60.63% -36.15% 54.31% -61.45% 28.70% 100.00%
EY 2.45 -1.59 -2.67 1.78 -1.57 3.37 0.97 16.68%
  YoY % 254.09% 40.45% -250.00% 213.38% -146.59% 247.42% -
  Horiz. % 252.58% -163.92% -275.26% 183.51% -161.86% 347.42% 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 1.18 1.47 0.81 0.46 0.45 0.51 0.46 16.98%
  YoY % -19.73% 81.48% 76.09% 2.22% -11.76% 10.87% -
  Horiz. % 256.52% 319.57% 176.09% 100.00% 97.83% 110.87% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. DUFU technology product used for Covid-19 detection? News1
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers