Highlights

[CAB] YoY Quarter Result on 2014-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     179.73%    YoY -     2,164.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 349,070 267,651 208,488 163,903 149,879 130,783 115,234 20.27%
  YoY % 30.42% 28.38% 27.20% 9.36% 14.60% 13.49% -
  Horiz. % 302.92% 232.27% 180.93% 142.23% 130.06% 113.49% 100.00%
PBT 17,132 10,431 4,263 5,531 -616 -8,561 4,387 25.46%
  YoY % 64.24% 144.69% -22.93% 997.89% 92.80% -295.14% -
  Horiz. % 390.52% 237.77% 97.17% 126.08% -14.04% -195.14% 100.00%
Tax -4,523 -1,581 -1,247 -2,156 1,003 1,768 -1,301 23.06%
  YoY % -186.08% -26.78% 42.16% -314.96% -43.27% 235.90% -
  Horiz. % 347.66% 121.52% 95.85% 165.72% -77.09% -135.90% 100.00%
NP 12,609 8,850 3,016 3,375 387 -6,793 3,086 26.41%
  YoY % 42.47% 193.44% -10.64% 772.09% 105.70% -320.12% -
  Horiz. % 408.59% 286.78% 97.73% 109.36% 12.54% -220.12% 100.00%
NP to SH 9,920 6,187 2,502 3,284 145 -6,543 2,438 26.32%
  YoY % 60.34% 147.28% -23.81% 2,164.83% 102.22% -368.38% -
  Horiz. % 406.89% 253.77% 102.63% 134.70% 5.95% -268.38% 100.00%
Tax Rate 26.40 % 15.16 % 29.25 % 38.98 % - % - % 29.66 % -1.92%
  YoY % 74.14% -48.17% -24.96% 0.00% 0.00% 0.00% -
  Horiz. % 89.01% 51.11% 98.62% 131.42% 0.00% 0.00% 100.00%
Total Cost 336,461 258,801 205,472 160,528 149,492 137,576 112,148 20.07%
  YoY % 30.01% 25.95% 28.00% 7.38% 8.66% 22.67% -
  Horiz. % 300.02% 230.77% 183.22% 143.14% 133.30% 122.67% 100.00%
Net Worth 265,010 182,867 151,436 145,809 129,181 92,154 88,295 20.08%
  YoY % 44.92% 20.75% 3.86% 12.87% 40.18% 4.37% -
  Horiz. % 300.14% 207.11% 171.51% 165.14% 146.31% 104.37% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 265,010 182,867 151,436 145,809 129,181 92,154 88,295 20.08%
  YoY % 44.92% 20.75% 3.86% 12.87% 40.18% 4.37% -
  Horiz. % 300.14% 207.11% 171.51% 165.14% 146.31% 104.37% 100.00%
NOSH 179,061 152,389 131,684 131,360 131,818 131,649 131,783 5.24%
  YoY % 17.50% 15.72% 0.25% -0.35% 0.13% -0.10% -
  Horiz. % 135.88% 115.64% 99.92% 99.68% 100.03% 99.90% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.61 % 3.31 % 1.45 % 2.06 % 0.26 % -5.19 % 2.68 % 5.09%
  YoY % 9.06% 128.28% -29.61% 692.31% 105.01% -293.66% -
  Horiz. % 134.70% 123.51% 54.10% 76.87% 9.70% -193.66% 100.00%
ROE 3.74 % 3.38 % 1.65 % 2.25 % 0.11 % -7.10 % 2.76 % 5.19%
  YoY % 10.65% 104.85% -26.67% 1,945.45% 101.55% -357.25% -
  Horiz. % 135.51% 122.46% 59.78% 81.52% 3.99% -257.25% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 194.94 175.64 158.32 124.77 113.70 99.34 87.44 14.28%
  YoY % 10.99% 10.94% 26.89% 9.74% 14.46% 13.61% -
  Horiz. % 222.94% 200.87% 181.06% 142.69% 130.03% 113.61% 100.00%
EPS 5.54 4.06 1.90 2.50 0.11 -4.97 1.85 20.04%
  YoY % 36.45% 113.68% -24.00% 2,172.73% 102.21% -368.65% -
  Horiz. % 299.46% 219.46% 102.70% 135.14% 5.95% -268.65% 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 1.4800 1.2000 1.1500 1.1100 0.9800 0.7000 0.6700 14.11%
  YoY % 23.33% 4.35% 3.60% 13.27% 40.00% 4.48% -
  Horiz. % 220.90% 179.10% 171.64% 165.67% 146.27% 104.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,111
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 53.12 40.73 31.73 24.94 22.81 19.90 17.54 20.26%
  YoY % 30.42% 28.36% 27.23% 9.34% 14.62% 13.45% -
  Horiz. % 302.85% 232.21% 180.90% 142.19% 130.05% 113.45% 100.00%
EPS 1.51 0.94 0.38 0.50 0.02 -1.00 0.37 26.39%
  YoY % 60.64% 147.37% -24.00% 2,400.00% 102.00% -370.27% -
  Horiz. % 408.11% 254.05% 102.70% 135.14% 5.41% -270.27% 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 0.4033 0.2783 0.2305 0.2219 0.1966 0.1402 0.1344 20.08%
  YoY % 44.92% 20.74% 3.88% 12.87% 40.23% 4.32% -
  Horiz. % 300.07% 207.07% 171.50% 165.10% 146.28% 104.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.2500 1.6100 1.0500 0.4800 0.4450 0.4000 0.3000 -
P/RPS 1.15 0.92 0.66 0.38 0.39 0.40 0.34 22.50%
  YoY % 25.00% 39.39% 73.68% -2.56% -2.50% 17.65% -
  Horiz. % 338.24% 270.59% 194.12% 111.76% 114.71% 117.65% 100.00%
P/EPS 40.61 39.66 55.26 19.20 404.55 -8.05 16.22 16.51%
  YoY % 2.40% -28.23% 187.81% -95.25% 5,125.47% -149.63% -
  Horiz. % 250.37% 244.51% 340.69% 118.37% 2,494.14% -49.63% 100.00%
EY 2.46 2.52 1.81 5.21 0.25 -12.42 6.17 -14.20%
  YoY % -2.38% 39.23% -65.26% 1,984.00% 102.01% -301.30% -
  Horiz. % 39.87% 40.84% 29.34% 84.44% 4.05% -201.30% 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 1.52 1.34 0.91 0.43 0.45 0.57 0.45 22.47%
  YoY % 13.43% 47.25% 111.63% -4.44% -21.05% 26.67% -
  Horiz. % 337.78% 297.78% 202.22% 95.56% 100.00% 126.67% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 30/05/11 -
Price 2.9500 1.6000 1.0700 0.5750 0.5650 0.3200 0.2900 -
P/RPS 1.51 0.91 0.68 0.46 0.50 0.32 0.33 28.82%
  YoY % 65.93% 33.82% 47.83% -8.00% 56.25% -3.03% -
  Horiz. % 457.58% 275.76% 206.06% 139.39% 151.52% 96.97% 100.00%
P/EPS 53.25 39.41 56.32 23.00 513.64 -6.44 15.68 22.58%
  YoY % 35.12% -30.02% 144.87% -95.52% 8,075.78% -141.07% -
  Horiz. % 339.60% 251.34% 359.18% 146.68% 3,275.77% -41.07% 100.00%
EY 1.88 2.54 1.78 4.35 0.19 -15.53 6.38 -18.41%
  YoY % -25.98% 42.70% -59.08% 2,189.47% 101.22% -343.42% -
  Horiz. % 29.47% 39.81% 27.90% 68.18% 2.98% -243.42% 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 1.99 1.33 0.93 0.52 0.58 0.46 0.43 29.06%
  YoY % 49.62% 43.01% 78.85% -10.34% 26.09% 6.98% -
  Horiz. % 462.79% 309.30% 216.28% 120.93% 134.88% 106.98% 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.
 


 

200  202  511  1299 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6Q 0.30+0.035 
 HSI-C5P 0.33-0.045 
 HSI-C5J 0.245-0.055 
 ARMADA 0.210.00 
 HSI-H8G 0.89-0.27 
 SUMATEC 0.010.00 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 
 SAPNRG 0.310.00 
 INIX 0.060.00 
Partners & Brokers