Highlights

[CAB] YoY Quarter Result on 2017-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     35.06%    YoY -     60.34%
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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers