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 - 690,508
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 61.53 50.55 38.76 30.19 23.74 21.71 18.94 21.69%
  YoY % 21.72% 30.42% 28.39% 27.17% 9.35% 14.63% -
  Horiz. % 324.87% 266.90% 204.65% 159.40% 125.34% 114.63% 100.00%
EPS 1.66 1.44 0.90 0.36 0.48 0.02 -0.95 -
  YoY % 15.28% 60.00% 150.00% -25.00% 2,300.00% 102.11% -
  Horiz. % -174.74% -151.58% -94.74% -37.89% -50.53% -2.11% 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 0.5916 0.3838 0.2648 0.2193 0.2112 0.1871 0.1335 28.15%
  YoY % 54.14% 44.94% 20.75% 3.84% 12.88% 40.15% -
  Horiz. % 443.15% 287.49% 198.35% 164.27% 158.20% 140.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. What are my stock tips? kcchongnz kcchongnz blog
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
7. DUFU technology product used for Covid-19 detection? News1
8. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
Partners & Brokers