Highlights

[CAB] YoY Quarter Result on 2017-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Dec-2017  [#1]
Profit Trend QoQ -     -54.06%    YoY -     69.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 448,202 454,432 428,964 349,546 253,704 187,997 158,936 18.85%
  YoY % -1.37% 5.94% 22.72% 37.78% 34.95% 18.28% -
  Horiz. % 282.00% 285.92% 269.90% 219.93% 159.63% 118.28% 100.00%
PBT -13,188 10,728 19,699 12,905 -3,841 -3,473 1,869 -
  YoY % -222.93% -45.54% 52.65% 435.98% -10.60% -285.82% -
  Horiz. % -705.62% 574.00% 1,053.99% 690.48% -205.51% -185.82% 100.00%
Tax 212 -3,098 -4,692 -3,491 -233 -574 -713 -
  YoY % 106.84% 33.97% -34.40% -1,398.28% 59.41% 19.50% -
  Horiz. % -29.73% 434.50% 658.06% 489.62% 32.68% 80.50% 100.00%
NP -12,976 7,630 15,007 9,414 -4,074 -4,047 1,156 -
  YoY % -270.07% -49.16% 59.41% 331.08% -0.67% -450.09% -
  Horiz. % -1,122.49% 660.03% 1,298.18% 814.36% -352.42% -350.09% 100.00%
NP to SH -7,865 7,858 12,484 7,345 -4,190 -3,240 1,174 -
  YoY % -200.09% -37.06% 69.97% 275.30% -29.32% -375.98% -
  Horiz. % -669.93% 669.34% 1,063.37% 625.64% -356.90% -275.98% 100.00%
Tax Rate - % 28.88 % 23.82 % 27.05 % - % - % 38.15 % -
  YoY % 0.00% 21.24% -11.94% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.70% 62.44% 70.90% 0.00% 0.00% 100.00%
Total Cost 461,178 446,802 413,957 340,132 257,778 192,044 157,780 19.56%
  YoY % 3.22% 7.93% 21.70% 31.95% 34.23% 21.72% -
  Horiz. % 292.29% 283.18% 262.36% 215.57% 163.38% 121.72% 100.00%
Net Worth 442,092 458,325 401,263 254,250 178,713 148,829 142,462 20.76%
  YoY % -3.54% 14.22% 57.82% 42.27% 20.08% 4.47% -
  Horiz. % 310.32% 321.72% 281.66% 178.47% 125.45% 104.47% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 442,092 458,325 401,263 254,250 178,713 148,829 142,462 20.76%
  YoY % -3.54% 14.22% 57.82% 42.27% 20.08% 4.47% -
  Horiz. % 310.32% 321.72% 281.66% 178.47% 125.45% 104.47% 100.00%
NOSH 659,840 645,529 617,329 176,562 150,179 131,707 131,910 30.76%
  YoY % 2.22% 4.57% 249.64% 17.57% 14.02% -0.15% -
  Horiz. % 500.22% 489.37% 467.99% 133.85% 113.85% 99.85% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -2.90 % 1.68 % 3.50 % 2.69 % -1.61 % -2.15 % 0.73 % -
  YoY % -272.62% -52.00% 30.11% 267.08% 25.12% -394.52% -
  Horiz. % -397.26% 230.14% 479.45% 368.49% -220.55% -294.52% 100.00%
ROE -1.78 % 1.71 % 3.11 % 2.89 % -2.34 % -2.18 % 0.82 % -
  YoY % -204.09% -45.02% 7.61% 223.50% -7.34% -365.85% -
  Horiz. % -217.07% 208.54% 379.27% 352.44% -285.37% -265.85% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 67.93 70.40 69.49 197.97 168.93 142.74 120.49 -9.11%
  YoY % -3.51% 1.31% -64.90% 17.19% 18.35% 18.47% -
  Horiz. % 56.38% 58.43% 57.67% 164.30% 140.20% 118.47% 100.00%
EPS -1.19 1.22 2.02 4.16 -2.79 -2.46 0.89 -
  YoY % -197.54% -39.60% -51.44% 249.10% -13.41% -376.40% -
  Horiz. % -133.71% 137.08% 226.97% 467.42% -313.48% -276.40% 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 0.6700 0.7100 0.6500 1.4400 1.1900 1.1300 1.0800 -7.65%
  YoY % -5.63% 9.23% -54.86% 21.01% 5.31% 4.63% -
  Horiz. % 62.04% 65.74% 60.19% 133.33% 110.19% 104.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 64.91 65.81 62.12 50.62 36.74 27.23 23.02 18.85%
  YoY % -1.37% 5.94% 22.72% 37.78% 34.92% 18.29% -
  Horiz. % 281.97% 285.88% 269.85% 219.90% 159.60% 118.29% 100.00%
EPS -1.14 1.14 1.81 1.06 -0.61 -0.47 0.17 -
  YoY % -200.00% -37.02% 70.75% 273.77% -29.79% -376.47% -
  Horiz. % -670.59% 670.59% 1,064.71% 623.53% -358.82% -276.47% 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 0.6402 0.6638 0.5811 0.3682 0.2588 0.2155 0.2063 20.76%
  YoY % -3.56% 14.23% 57.82% 42.27% 20.09% 4.46% -
  Horiz. % 310.32% 321.76% 281.68% 178.48% 125.45% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4100 0.5200 0.9500 1.5400 1.5700 1.0200 0.5300 -
P/RPS 0.60 0.74 1.37 0.78 0.93 0.71 0.44 5.30%
  YoY % -18.92% -45.99% 75.64% -16.13% 30.99% 61.36% -
  Horiz. % 136.36% 168.18% 311.36% 177.27% 211.36% 161.36% 100.00%
P/EPS -34.40 42.72 46.98 37.02 -56.27 -41.46 59.55 -
  YoY % -180.52% -9.07% 26.90% 165.79% -35.72% -169.62% -
  Horiz. % -57.77% 71.74% 78.89% 62.17% -94.49% -69.62% 100.00%
EY -2.91 2.34 2.13 2.70 -1.78 -2.41 1.68 -
  YoY % -224.36% 9.86% -21.11% 251.69% 26.14% -243.45% -
  Horiz. % -173.21% 139.29% 126.79% 160.71% -105.95% -143.45% 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 0.61 0.73 1.46 1.07 1.32 0.90 0.49 3.72%
  YoY % -16.44% -50.00% 36.45% -18.94% 46.67% 83.67% -
  Horiz. % 124.49% 148.98% 297.96% 218.37% 269.39% 183.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 28/02/18 27/02/17 25/02/16 27/02/15 27/02/14 -
Price 0.3550 0.6100 0.9800 1.7000 1.7500 0.9200 0.5000 -
P/RPS 0.52 0.87 1.41 0.86 1.04 0.64 0.41 4.04%
  YoY % -40.23% -38.30% 63.95% -17.31% 62.50% 56.10% -
  Horiz. % 126.83% 212.20% 343.90% 209.76% 253.66% 156.10% 100.00%
P/EPS -29.78 50.11 48.46 40.87 -62.72 -37.40 56.18 -
  YoY % -159.43% 3.40% 18.57% 165.16% -67.70% -166.57% -
  Horiz. % -53.01% 89.20% 86.26% 72.75% -111.64% -66.57% 100.00%
EY -3.36 2.00 2.06 2.45 -1.59 -2.67 1.78 -
  YoY % -268.00% -2.91% -15.92% 254.09% 40.45% -250.00% -
  Horiz. % -188.76% 112.36% 115.73% 137.64% -89.33% -150.00% 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 0.53 0.86 1.51 1.18 1.47 0.81 0.46 2.39%
  YoY % -38.37% -43.05% 27.97% -19.73% 81.48% 76.09% -
  Horiz. % 115.22% 186.96% 328.26% 256.52% 319.57% 176.09% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
6. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
Partners & Brokers