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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 454,432 428,964 349,546 253,704 187,997 158,936 138,010 21.96%
  YoY % 5.94% 22.72% 37.78% 34.95% 18.28% 15.16% -
  Horiz. % 329.27% 310.82% 253.28% 183.83% 136.22% 115.16% 100.00%
PBT 10,728 19,699 12,905 -3,841 -3,473 1,869 -1,064 -
  YoY % -45.54% 52.65% 435.98% -10.60% -285.82% 275.66% -
  Horiz. % -1,008.27% -1,851.41% -1,212.88% 361.00% 326.41% -175.66% 100.00%
Tax -3,098 -4,692 -3,491 -233 -574 -713 131 -
  YoY % 33.97% -34.40% -1,398.28% 59.41% 19.50% -644.27% -
  Horiz. % -2,364.89% -3,581.68% -2,664.89% -177.86% -438.17% -544.27% 100.00%
NP 7,630 15,007 9,414 -4,074 -4,047 1,156 -933 -
  YoY % -49.16% 59.41% 331.08% -0.67% -450.09% 223.90% -
  Horiz. % -817.79% -1,608.47% -1,009.00% 436.66% 433.76% -123.90% 100.00%
NP to SH 7,858 12,484 7,345 -4,190 -3,240 1,174 -916 -
  YoY % -37.06% 69.97% 275.30% -29.32% -375.98% 228.17% -
  Horiz. % -857.86% -1,362.88% -801.86% 457.42% 353.71% -128.17% 100.00%
Tax Rate 28.88 % 23.82 % 27.05 % - % - % 38.15 % - % -
  YoY % 21.24% -11.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.70% 62.44% 70.90% 0.00% 0.00% 100.00% -
Total Cost 446,802 413,957 340,132 257,778 192,044 157,780 138,943 21.48%
  YoY % 7.93% 21.70% 31.95% 34.23% 21.72% 13.56% -
  Horiz. % 321.57% 297.93% 244.80% 185.53% 138.22% 113.56% 100.00%
Net Worth 458,325 401,263 254,250 178,713 148,829 142,462 128,240 23.64%
  YoY % 14.22% 57.82% 42.27% 20.08% 4.47% 11.09% -
  Horiz. % 357.40% 312.90% 198.26% 139.36% 116.06% 111.09% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 458,325 401,263 254,250 178,713 148,829 142,462 128,240 23.64%
  YoY % 14.22% 57.82% 42.27% 20.08% 4.47% 11.09% -
  Horiz. % 357.40% 312.90% 198.26% 139.36% 116.06% 111.09% 100.00%
NOSH 645,529 617,329 176,562 150,179 131,707 131,910 130,857 30.46%
  YoY % 4.57% 249.64% 17.57% 14.02% -0.15% 0.80% -
  Horiz. % 493.31% 471.76% 134.93% 114.77% 100.65% 100.80% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.68 % 3.50 % 2.69 % -1.61 % -2.15 % 0.73 % -0.68 % -
  YoY % -52.00% 30.11% 267.08% 25.12% -394.52% 207.35% -
  Horiz. % -247.06% -514.71% -395.59% 236.76% 316.18% -107.35% 100.00%
ROE 1.71 % 3.11 % 2.89 % -2.34 % -2.18 % 0.82 % -0.71 % -
  YoY % -45.02% 7.61% 223.50% -7.34% -365.85% 215.49% -
  Horiz. % -240.85% -438.03% -407.04% 329.58% 307.04% -115.49% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 70.40 69.49 197.97 168.93 142.74 120.49 105.47 -6.51%
  YoY % 1.31% -64.90% 17.19% 18.35% 18.47% 14.24% -
  Horiz. % 66.75% 65.89% 187.70% 160.17% 135.34% 114.24% 100.00%
EPS 1.22 2.02 4.16 -2.79 -2.46 0.89 -0.70 -
  YoY % -39.60% -51.44% 249.10% -13.41% -376.40% 227.14% -
  Horiz. % -174.29% -288.57% -594.29% 398.57% 351.43% -127.14% 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 0.7100 0.6500 1.4400 1.1900 1.1300 1.0800 0.9800 -5.23%
  YoY % 9.23% -54.86% 21.01% 5.31% 4.63% 10.20% -
  Horiz. % 72.45% 66.33% 146.94% 121.43% 115.31% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 68.99 65.12 53.07 38.52 28.54 24.13 20.95 21.96%
  YoY % 5.94% 22.71% 37.77% 34.97% 18.28% 15.18% -
  Horiz. % 329.31% 310.84% 253.32% 183.87% 136.23% 115.18% 100.00%
EPS 1.19 1.90 1.12 -0.64 -0.49 0.18 -0.14 -
  YoY % -37.37% 69.64% 275.00% -30.61% -372.22% 228.57% -
  Horiz. % -850.00% -1,357.14% -800.00% 457.14% 350.00% -128.57% 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 0.6958 0.6092 0.3860 0.2713 0.2259 0.2163 0.1947 23.64%
  YoY % 14.22% 57.82% 42.28% 20.10% 4.44% 11.09% -
  Horiz. % 357.37% 312.89% 198.25% 139.34% 116.02% 111.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5200 0.9500 1.5400 1.5700 1.0200 0.5300 0.3700 -
P/RPS 0.74 1.37 0.78 0.93 0.71 0.44 0.35 13.28%
  YoY % -45.99% 75.64% -16.13% 30.99% 61.36% 25.71% -
  Horiz. % 211.43% 391.43% 222.86% 265.71% 202.86% 125.71% 100.00%
P/EPS 42.72 46.98 37.02 -56.27 -41.46 59.55 -52.86 -
  YoY % -9.07% 26.90% 165.79% -35.72% -169.62% 212.66% -
  Horiz. % -80.82% -88.88% -70.03% 106.45% 78.43% -112.66% 100.00%
EY 2.34 2.13 2.70 -1.78 -2.41 1.68 -1.89 -
  YoY % 9.86% -21.11% 251.69% 26.14% -243.45% 188.89% -
  Horiz. % -123.81% -112.70% -142.86% 94.18% 127.51% -88.89% 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 0.73 1.46 1.07 1.32 0.90 0.49 0.38 11.49%
  YoY % -50.00% 36.45% -18.94% 46.67% 83.67% 28.95% -
  Horiz. % 192.11% 384.21% 281.58% 347.37% 236.84% 128.95% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 25/02/16 27/02/15 27/02/14 22/02/13 -
Price 0.6100 0.9800 1.7000 1.7500 0.9200 0.5000 0.4450 -
P/RPS 0.87 1.41 0.86 1.04 0.64 0.41 0.42 12.90%
  YoY % -38.30% 63.95% -17.31% 62.50% 56.10% -2.38% -
  Horiz. % 207.14% 335.71% 204.76% 247.62% 152.38% 97.62% 100.00%
P/EPS 50.11 48.46 40.87 -62.72 -37.40 56.18 -63.57 -
  YoY % 3.40% 18.57% 165.16% -67.70% -166.57% 188.38% -
  Horiz. % -78.83% -76.23% -64.29% 98.66% 58.83% -88.38% 100.00%
EY 2.00 2.06 2.45 -1.59 -2.67 1.78 -1.57 -
  YoY % -2.91% -15.92% 254.09% 40.45% -250.00% 213.38% -
  Horiz. % -127.39% -131.21% -156.05% 101.27% 170.06% -113.38% 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 0.86 1.51 1.18 1.47 0.81 0.46 0.45 11.39%
  YoY % -43.05% 27.97% -19.73% 81.48% 76.09% 2.22% -
  Horiz. % 191.11% 335.56% 262.22% 326.67% 180.00% 102.22% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

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. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [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
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - An excellent joint venture deal with CPECC DK66
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers