Highlights

[CAB] YoY Quarter Result on 2014-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -148.29%    YoY -     -375.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 428,964 349,546 253,704 187,997 158,936 138,010 136,666 20.98%
  YoY % 22.72% 37.78% 34.95% 18.28% 15.16% 0.98% -
  Horiz. % 313.88% 255.77% 185.64% 137.56% 116.30% 100.98% 100.00%
PBT 19,699 12,905 -3,841 -3,473 1,869 -1,064 2,617 39.95%
  YoY % 52.65% 435.98% -10.60% -285.82% 275.66% -140.66% -
  Horiz. % 752.73% 493.12% -146.77% -132.71% 71.42% -40.66% 100.00%
Tax -4,692 -3,491 -233 -574 -713 131 -970 30.02%
  YoY % -34.40% -1,398.28% 59.41% 19.50% -644.27% 113.51% -
  Horiz. % 483.71% 359.90% 24.02% 59.18% 73.51% -13.51% 100.00%
NP 15,007 9,414 -4,074 -4,047 1,156 -933 1,647 44.47%
  YoY % 59.41% 331.08% -0.67% -450.09% 223.90% -156.65% -
  Horiz. % 911.17% 571.58% -247.36% -245.72% 70.19% -56.65% 100.00%
NP to SH 12,484 7,345 -4,190 -3,240 1,174 -916 1,678 39.68%
  YoY % 69.97% 275.30% -29.32% -375.98% 228.17% -154.59% -
  Horiz. % 743.98% 437.72% -249.70% -193.09% 69.96% -54.59% 100.00%
Tax Rate 23.82 % 27.05 % - % - % 38.15 % - % 37.07 % -7.10%
  YoY % -11.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.26% 72.97% 0.00% 0.00% 102.91% 0.00% 100.00%
Total Cost 413,957 340,132 257,778 192,044 157,780 138,943 135,019 20.51%
  YoY % 21.70% 31.95% 34.23% 21.72% 13.56% 2.91% -
  Horiz. % 306.59% 251.91% 190.92% 142.23% 116.86% 102.91% 100.00%
Net Worth 401,263 254,250 178,713 148,829 142,462 128,240 98,320 26.39%
  YoY % 57.82% 42.27% 20.08% 4.47% 11.09% 30.43% -
  Horiz. % 408.12% 258.59% 181.77% 151.37% 144.90% 130.43% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 401,263 254,250 178,713 148,829 142,462 128,240 98,320 26.39%
  YoY % 57.82% 42.27% 20.08% 4.47% 11.09% 30.43% -
  Horiz. % 408.12% 258.59% 181.77% 151.37% 144.90% 130.43% 100.00%
NOSH 617,329 176,562 150,179 131,707 131,910 130,857 131,093 29.44%
  YoY % 249.64% 17.57% 14.02% -0.15% 0.80% -0.18% -
  Horiz. % 470.91% 134.68% 114.56% 100.47% 100.62% 99.82% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.50 % 2.69 % -1.61 % -2.15 % 0.73 % -0.68 % 1.21 % 19.35%
  YoY % 30.11% 267.08% 25.12% -394.52% 207.35% -156.20% -
  Horiz. % 289.26% 222.31% -133.06% -177.69% 60.33% -56.20% 100.00%
ROE 3.11 % 2.89 % -2.34 % -2.18 % 0.82 % -0.71 % 1.71 % 10.47%
  YoY % 7.61% 223.50% -7.34% -365.85% 215.49% -141.52% -
  Horiz. % 181.87% 169.01% -136.84% -127.49% 47.95% -41.52% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 69.49 197.97 168.93 142.74 120.49 105.47 104.25 -6.53%
  YoY % -64.90% 17.19% 18.35% 18.47% 14.24% 1.17% -
  Horiz. % 66.66% 189.90% 162.04% 136.92% 115.58% 101.17% 100.00%
EPS 2.02 4.16 -2.79 -2.46 0.89 -0.70 1.28 7.89%
  YoY % -51.44% 249.10% -13.41% -376.40% 227.14% -154.69% -
  Horiz. % 157.81% 325.00% -217.97% -192.19% 69.53% -54.69% 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 0.6500 1.4400 1.1900 1.1300 1.0800 0.9800 0.7500 -2.35%
  YoY % -54.86% 21.01% 5.31% 4.63% 10.20% 30.67% -
  Horiz. % 86.67% 192.00% 158.67% 150.67% 144.00% 130.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 62.12 50.62 36.74 27.23 23.02 19.99 19.79 20.98%
  YoY % 22.72% 37.78% 34.92% 18.29% 15.16% 1.01% -
  Horiz. % 313.90% 255.79% 185.65% 137.59% 116.32% 101.01% 100.00%
EPS 1.81 1.06 -0.61 -0.47 0.17 -0.13 0.24 39.99%
  YoY % 70.75% 273.77% -29.79% -376.47% 230.77% -154.17% -
  Horiz. % 754.17% 441.67% -254.17% -195.83% 70.83% -54.17% 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 0.5811 0.3682 0.2588 0.2155 0.2063 0.1857 0.1424 26.39%
  YoY % 57.82% 42.27% 20.09% 4.46% 11.09% 30.41% -
  Horiz. % 408.08% 258.57% 181.74% 151.33% 144.87% 130.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.9500 1.5400 1.5700 1.0200 0.5300 0.3700 0.3400 -
P/RPS 1.37 0.78 0.93 0.71 0.44 0.35 0.33 26.75%
  YoY % 75.64% -16.13% 30.99% 61.36% 25.71% 6.06% -
  Horiz. % 415.15% 236.36% 281.82% 215.15% 133.33% 106.06% 100.00%
P/EPS 46.98 37.02 -56.27 -41.46 59.55 -52.86 26.56 9.96%
  YoY % 26.90% 165.79% -35.72% -169.62% 212.66% -299.02% -
  Horiz. % 176.88% 139.38% -211.86% -156.10% 224.21% -199.02% 100.00%
EY 2.13 2.70 -1.78 -2.41 1.68 -1.89 3.76 -9.03%
  YoY % -21.11% 251.69% 26.14% -243.45% 188.89% -150.27% -
  Horiz. % 56.65% 71.81% -47.34% -64.10% 44.68% -50.27% 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 1.46 1.07 1.32 0.90 0.49 0.38 0.45 21.65%
  YoY % 36.45% -18.94% 46.67% 83.67% 28.95% -15.56% -
  Horiz. % 324.44% 237.78% 293.33% 200.00% 108.89% 84.44% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 27/02/15 27/02/14 22/02/13 27/02/12 -
Price 0.9800 1.7000 1.7500 0.9200 0.5000 0.4450 0.3800 -
P/RPS 1.41 0.86 1.04 0.64 0.41 0.42 0.36 25.52%
  YoY % 63.95% -17.31% 62.50% 56.10% -2.38% 16.67% -
  Horiz. % 391.67% 238.89% 288.89% 177.78% 113.89% 116.67% 100.00%
P/EPS 48.46 40.87 -62.72 -37.40 56.18 -63.57 29.69 8.50%
  YoY % 18.57% 165.16% -67.70% -166.57% 188.38% -314.11% -
  Horiz. % 163.22% 137.66% -211.25% -125.97% 189.22% -214.11% 100.00%
EY 2.06 2.45 -1.59 -2.67 1.78 -1.57 3.37 -7.87%
  YoY % -15.92% 254.09% 40.45% -250.00% 213.38% -146.59% -
  Horiz. % 61.13% 72.70% -47.18% -79.23% 52.82% -46.59% 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 1.51 1.18 1.47 0.81 0.46 0.45 0.51 19.81%
  YoY % 27.97% -19.73% 81.48% 76.09% 2.22% -11.76% -
  Horiz. % 296.08% 231.37% 288.24% 158.82% 90.20% 88.24% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS