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 - 658,692
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.07 38.52 28.54 24.13 20.95 20.75 18.62 19.05%
  YoY % 37.77% 34.97% 18.28% 15.18% 0.96% 11.44% -
  Horiz. % 285.02% 206.87% 153.28% 129.59% 112.51% 111.44% 100.00%
EPS 1.12 -0.64 -0.49 0.18 -0.14 0.25 0.06 62.80%
  YoY % 275.00% -30.61% -372.22% 228.57% -156.00% 316.67% -
  Horiz. % 1,866.67% -1,066.67% -816.67% 300.00% -233.33% 416.67% 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 0.3860 0.2713 0.2259 0.2163 0.1947 0.1493 0.1293 19.98%
  YoY % 42.28% 20.10% 4.44% 11.09% 30.41% 15.47% -
  Horiz. % 298.53% 209.82% 174.71% 167.29% 150.58% 115.47% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
3. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers