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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

213  595  542  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.74+0.14 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 MAHSING 1.01-0.03 
 XOX 0.11+0.005 
 KANGER 0.1750.00 
 AT 0.080.00 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS