Highlights

[CAB] YoY Quarter Result on 2015-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     177.22%    YoY -     -23.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 424,897 349,070 267,651 208,488 163,903 149,879 130,783 21.69%
  YoY % 21.72% 30.42% 28.38% 27.20% 9.36% 14.60% -
  Horiz. % 324.89% 266.91% 204.65% 159.42% 125.32% 114.60% 100.00%
PBT 17,539 17,132 10,431 4,263 5,531 -616 -8,561 -
  YoY % 2.38% 64.24% 144.69% -22.93% 997.89% 92.80% -
  Horiz. % -204.87% -200.12% -121.84% -49.80% -64.61% 7.20% 100.00%
Tax -4,174 -4,523 -1,581 -1,247 -2,156 1,003 1,768 -
  YoY % 7.72% -186.08% -26.78% 42.16% -314.96% -43.27% -
  Horiz. % -236.09% -255.83% -89.42% -70.53% -121.95% 56.73% 100.00%
NP 13,365 12,609 8,850 3,016 3,375 387 -6,793 -
  YoY % 6.00% 42.47% 193.44% -10.64% 772.09% 105.70% -
  Horiz. % -196.75% -185.62% -130.28% -44.40% -49.68% -5.70% 100.00%
NP to SH 11,495 9,920 6,187 2,502 3,284 145 -6,543 -
  YoY % 15.88% 60.34% 147.28% -23.81% 2,164.83% 102.22% -
  Horiz. % -175.68% -151.61% -94.56% -38.24% -50.19% -2.22% 100.00%
Tax Rate 23.80 % 26.40 % 15.16 % 29.25 % 38.98 % - % - % -
  YoY % -9.85% 74.14% -48.17% -24.96% 0.00% 0.00% -
  Horiz. % 61.06% 67.73% 38.89% 75.04% 100.00% - -
Total Cost 411,532 336,461 258,801 205,472 160,528 149,492 137,576 20.03%
  YoY % 22.31% 30.01% 25.95% 28.00% 7.38% 8.66% -
  Horiz. % 299.13% 244.56% 188.11% 149.35% 116.68% 108.66% 100.00%
Net Worth 408,515 265,010 182,867 151,436 145,809 129,181 92,154 28.15%
  YoY % 54.15% 44.92% 20.75% 3.86% 12.87% 40.18% -
  Horiz. % 443.29% 287.57% 198.43% 164.33% 158.22% 140.18% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 408,515 265,010 182,867 151,436 145,809 129,181 92,154 28.15%
  YoY % 54.15% 44.92% 20.75% 3.86% 12.87% 40.18% -
  Horiz. % 443.29% 287.57% 198.43% 164.33% 158.22% 140.18% 100.00%
NOSH 618,963 179,061 152,389 131,684 131,360 131,818 131,649 29.42%
  YoY % 245.67% 17.50% 15.72% 0.25% -0.35% 0.13% -
  Horiz. % 470.16% 136.01% 115.75% 100.03% 99.78% 100.13% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.15 % 3.61 % 3.31 % 1.45 % 2.06 % 0.26 % -5.19 % -
  YoY % -12.74% 9.06% 128.28% -29.61% 692.31% 105.01% -
  Horiz. % -60.69% -69.56% -63.78% -27.94% -39.69% -5.01% 100.00%
ROE 2.81 % 3.74 % 3.38 % 1.65 % 2.25 % 0.11 % -7.10 % -
  YoY % -24.87% 10.65% 104.85% -26.67% 1,945.45% 101.55% -
  Horiz. % -39.58% -52.68% -47.61% -23.24% -31.69% -1.55% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 68.65 194.94 175.64 158.32 124.77 113.70 99.34 -5.97%
  YoY % -64.78% 10.99% 10.94% 26.89% 9.74% 14.46% -
  Horiz. % 69.11% 196.24% 176.81% 159.37% 125.60% 114.46% 100.00%
EPS 1.86 5.54 4.06 1.90 2.50 0.11 -4.97 -
  YoY % -66.43% 36.45% 113.68% -24.00% 2,172.73% 102.21% -
  Horiz. % -37.42% -111.47% -81.69% -38.23% -50.30% -2.21% 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 0.6600 1.4800 1.2000 1.1500 1.1100 0.9800 0.7000 -0.98%
  YoY % -55.41% 23.33% 4.35% 3.60% 13.27% 40.00% -
  Horiz. % 94.29% 211.43% 171.43% 164.29% 158.57% 140.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.72 53.99 41.40 32.25 25.35 23.18 20.23 21.69%
  YoY % 21.73% 30.41% 28.37% 27.22% 9.36% 14.58% -
  Horiz. % 324.86% 266.88% 204.65% 159.42% 125.31% 114.58% 100.00%
EPS 1.78 1.53 0.96 0.39 0.51 0.02 -1.01 -
  YoY % 16.34% 59.38% 146.15% -23.53% 2,450.00% 101.98% -
  Horiz. % -176.24% -151.49% -95.05% -38.61% -50.50% -1.98% 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 0.6318 0.4099 0.2828 0.2342 0.2255 0.1998 0.1425 28.16%
  YoY % 54.14% 44.94% 20.75% 3.86% 12.86% 40.21% -
  Horiz. % 443.37% 287.65% 198.46% 164.35% 158.25% 140.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8950 2.2500 1.6100 1.0500 0.4800 0.4450 0.4000 -
P/RPS 1.30 1.15 0.92 0.66 0.38 0.39 0.40 21.70%
  YoY % 13.04% 25.00% 39.39% 73.68% -2.56% -2.50% -
  Horiz. % 325.00% 287.50% 230.00% 165.00% 95.00% 97.50% 100.00%
P/EPS 48.19 40.61 39.66 55.26 19.20 404.55 -8.05 -
  YoY % 18.67% 2.40% -28.23% 187.81% -95.25% 5,125.47% -
  Horiz. % -598.63% -504.47% -492.67% -686.46% -238.51% -5,025.47% 100.00%
EY 2.08 2.46 2.52 1.81 5.21 0.25 -12.42 -
  YoY % -15.45% -2.38% 39.23% -65.26% 1,984.00% 102.01% -
  Horiz. % -16.75% -19.81% -20.29% -14.57% -41.95% -2.01% 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 1.36 1.52 1.34 0.91 0.43 0.45 0.57 15.59%
  YoY % -10.53% 13.43% 47.25% 111.63% -4.44% -21.05% -
  Horiz. % 238.60% 266.67% 235.09% 159.65% 75.44% 78.95% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.9200 2.9500 1.6000 1.0700 0.5750 0.5650 0.3200 -
P/RPS 1.34 1.51 0.91 0.68 0.46 0.50 0.32 26.94%
  YoY % -11.26% 65.93% 33.82% 47.83% -8.00% 56.25% -
  Horiz. % 418.75% 471.88% 284.38% 212.50% 143.75% 156.25% 100.00%
P/EPS 49.54 53.25 39.41 56.32 23.00 513.64 -6.44 -
  YoY % -6.97% 35.12% -30.02% 144.87% -95.52% 8,075.78% -
  Horiz. % -769.25% -826.86% -611.96% -874.53% -357.14% -7,975.78% 100.00%
EY 2.02 1.88 2.54 1.78 4.35 0.19 -15.53 -
  YoY % 7.45% -25.98% 42.70% -59.08% 2,189.47% 101.22% -
  Horiz. % -13.01% -12.11% -16.36% -11.46% -28.01% -1.22% 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 1.39 1.99 1.33 0.93 0.52 0.58 0.46 20.23%
  YoY % -30.15% 49.62% 43.01% 78.85% -10.34% 26.09% -
  Horiz. % 302.17% 432.61% 289.13% 202.17% 113.04% 126.09% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers