Highlights

[CAB] YoY Quarter Result on 2013-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     115.83%    YoY -     102.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 267,651 208,488 163,903 149,879 130,783 115,234 123,553 13.74%
  YoY % 28.38% 27.20% 9.36% 14.60% 13.49% -6.73% -
  Horiz. % 216.63% 168.74% 132.66% 121.31% 105.85% 93.27% 100.00%
PBT 10,431 4,263 5,531 -616 -8,561 4,387 -1,028 -
  YoY % 144.69% -22.93% 997.89% 92.80% -295.14% 526.75% -
  Horiz. % -1,014.69% -414.69% -538.04% 59.92% 832.78% -426.75% 100.00%
Tax -1,581 -1,247 -2,156 1,003 1,768 -1,301 17 -
  YoY % -26.78% 42.16% -314.96% -43.27% 235.90% -7,752.94% -
  Horiz. % -9,300.00% -7,335.29% -12,682.35% 5,900.00% 10,400.00% -7,652.94% 100.00%
NP 8,850 3,016 3,375 387 -6,793 3,086 -1,011 -
  YoY % 193.44% -10.64% 772.09% 105.70% -320.12% 405.24% -
  Horiz. % -875.37% -298.32% -333.83% -38.28% 671.91% -305.24% 100.00%
NP to SH 6,187 2,502 3,284 145 -6,543 2,438 -884 -
  YoY % 147.28% -23.81% 2,164.83% 102.22% -368.38% 375.79% -
  Horiz. % -699.89% -283.03% -371.49% -16.40% 740.16% -275.79% 100.00%
Tax Rate 15.16 % 29.25 % 38.98 % - % - % 29.66 % - % -
  YoY % -48.17% -24.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.11% 98.62% 131.42% 0.00% 0.00% 100.00% -
Total Cost 258,801 205,472 160,528 149,492 137,576 112,148 124,564 12.95%
  YoY % 25.95% 28.00% 7.38% 8.66% 22.67% -9.97% -
  Horiz. % 207.77% 164.95% 128.87% 120.01% 110.45% 90.03% 100.00%
Net Worth 182,867 151,436 145,809 129,181 92,154 88,295 81,802 14.33%
  YoY % 20.75% 3.86% 12.87% 40.18% 4.37% 7.94% -
  Horiz. % 223.55% 185.12% 178.24% 157.92% 112.65% 107.94% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 182,867 151,436 145,809 129,181 92,154 88,295 81,802 14.33%
  YoY % 20.75% 3.86% 12.87% 40.18% 4.37% 7.94% -
  Horiz. % 223.55% 185.12% 178.24% 157.92% 112.65% 107.94% 100.00%
NOSH 152,389 131,684 131,360 131,818 131,649 131,783 131,940 2.43%
  YoY % 15.72% 0.25% -0.35% 0.13% -0.10% -0.12% -
  Horiz. % 115.50% 99.81% 99.56% 99.91% 99.78% 99.88% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.31 % 1.45 % 2.06 % 0.26 % -5.19 % 2.68 % -0.82 % -
  YoY % 128.28% -29.61% 692.31% 105.01% -293.66% 426.83% -
  Horiz. % -403.66% -176.83% -251.22% -31.71% 632.93% -326.83% 100.00%
ROE 3.38 % 1.65 % 2.25 % 0.11 % -7.10 % 2.76 % -1.08 % -
  YoY % 104.85% -26.67% 1,945.45% 101.55% -357.25% 355.56% -
  Horiz. % -312.96% -152.78% -208.33% -10.19% 657.41% -255.56% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 175.64 158.32 124.77 113.70 99.34 87.44 93.64 11.04%
  YoY % 10.94% 26.89% 9.74% 14.46% 13.61% -6.62% -
  Horiz. % 187.57% 169.07% 133.24% 121.42% 106.09% 93.38% 100.00%
EPS 4.06 1.90 2.50 0.11 -4.97 1.85 -0.67 -
  YoY % 113.68% -24.00% 2,172.73% 102.21% -368.65% 376.12% -
  Horiz. % -605.97% -283.58% -373.13% -16.42% 741.79% -276.12% 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 1.2000 1.1500 1.1100 0.9800 0.7000 0.6700 0.6200 11.62%
  YoY % 4.35% 3.60% 13.27% 40.00% 4.48% 8.06% -
  Horiz. % 193.55% 185.48% 179.03% 158.06% 112.90% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,111
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 40.73 31.73 24.94 22.81 19.90 17.54 18.80 13.74%
  YoY % 28.36% 27.23% 9.34% 14.62% 13.45% -6.70% -
  Horiz. % 216.65% 168.78% 132.66% 121.33% 105.85% 93.30% 100.00%
EPS 0.94 0.38 0.50 0.02 -1.00 0.37 -0.13 -
  YoY % 147.37% -24.00% 2,400.00% 102.00% -370.27% 384.62% -
  Horiz. % -723.08% -292.31% -384.62% -15.38% 769.23% -284.62% 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 0.2783 0.2305 0.2219 0.1966 0.1402 0.1344 0.1245 14.33%
  YoY % 20.74% 3.88% 12.87% 40.23% 4.32% 7.95% -
  Horiz. % 223.53% 185.14% 178.23% 157.91% 112.61% 107.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.6100 1.0500 0.4800 0.4450 0.4000 0.3000 0.3100 -
P/RPS 0.92 0.66 0.38 0.39 0.40 0.34 0.33 18.62%
  YoY % 39.39% 73.68% -2.56% -2.50% 17.65% 3.03% -
  Horiz. % 278.79% 200.00% 115.15% 118.18% 121.21% 103.03% 100.00%
P/EPS 39.66 55.26 19.20 404.55 -8.05 16.22 -46.27 -
  YoY % -28.23% 187.81% -95.25% 5,125.47% -149.63% 135.06% -
  Horiz. % -85.71% -119.43% -41.50% -874.32% 17.40% -35.06% 100.00%
EY 2.52 1.81 5.21 0.25 -12.42 6.17 -2.16 -
  YoY % 39.23% -65.26% 1,984.00% 102.01% -301.30% 385.65% -
  Horiz. % -116.67% -83.80% -241.20% -11.57% 575.00% -285.65% 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 1.34 0.91 0.43 0.45 0.57 0.45 0.50 17.84%
  YoY % 47.25% 111.63% -4.44% -21.05% 26.67% -10.00% -
  Horiz. % 268.00% 182.00% 86.00% 90.00% 114.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 30/05/11 27/05/10 -
Price 1.6000 1.0700 0.5750 0.5650 0.3200 0.2900 0.3000 -
P/RPS 0.91 0.68 0.46 0.50 0.32 0.33 0.32 19.01%
  YoY % 33.82% 47.83% -8.00% 56.25% -3.03% 3.13% -
  Horiz. % 284.38% 212.50% 143.75% 156.25% 100.00% 103.13% 100.00%
P/EPS 39.41 56.32 23.00 513.64 -6.44 15.68 -44.78 -
  YoY % -30.02% 144.87% -95.52% 8,075.78% -141.07% 135.02% -
  Horiz. % -88.01% -125.77% -51.36% -1,147.03% 14.38% -35.02% 100.00%
EY 2.54 1.78 4.35 0.19 -15.53 6.38 -2.23 -
  YoY % 42.70% -59.08% 2,189.47% 101.22% -343.42% 386.10% -
  Horiz. % -113.90% -79.82% -195.07% -8.52% 696.41% -286.10% 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 1.33 0.93 0.52 0.58 0.46 0.43 0.48 18.50%
  YoY % 43.01% 78.85% -10.34% 26.09% 6.98% -10.42% -
  Horiz. % 277.08% 193.75% 108.33% 120.83% 95.83% 89.58% 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.
 


 

212  249  530  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6Q 0.295+0.03 
 HSI-C5P 0.335-0.04 
 HSI-C5J 0.245-0.055 
 LAMBO 0.065+0.005 
 ARMADA 0.210.00 
 HSI-H8G 0.90+0.06 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 
Partners & Brokers