Highlights

[CAB] YoY Quarter Result on 2018-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Mar-2018  [#2]
Profit Trend QoQ -     -7.92%    YoY -     15.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 432,299 424,897 349,070 267,651 208,488 163,903 149,879 19.30%
  YoY % 1.74% 21.72% 30.42% 28.38% 27.20% 9.36% -
  Horiz. % 288.43% 283.49% 232.90% 178.58% 139.10% 109.36% 100.00%
PBT 9,294 17,539 17,132 10,431 4,263 5,531 -616 -
  YoY % -47.01% 2.38% 64.24% 144.69% -22.93% 997.89% -
  Horiz. % -1,508.77% -2,847.24% -2,781.17% -1,693.34% -692.05% -897.89% 100.00%
Tax -2,399 -4,174 -4,523 -1,581 -1,247 -2,156 1,003 -
  YoY % 42.53% 7.72% -186.08% -26.78% 42.16% -314.96% -
  Horiz. % -239.18% -416.15% -450.95% -157.63% -124.33% -214.96% 100.00%
NP 6,895 13,365 12,609 8,850 3,016 3,375 387 61.58%
  YoY % -48.41% 6.00% 42.47% 193.44% -10.64% 772.09% -
  Horiz. % 1,781.65% 3,453.49% 3,258.14% 2,286.82% 779.33% 872.09% 100.00%
NP to SH 7,798 11,495 9,920 6,187 2,502 3,284 145 94.22%
  YoY % -32.16% 15.88% 60.34% 147.28% -23.81% 2,164.83% -
  Horiz. % 5,377.93% 7,927.59% 6,841.38% 4,266.90% 1,725.52% 2,264.83% 100.00%
Tax Rate 25.81 % 23.80 % 26.40 % 15.16 % 29.25 % 38.98 % - % -
  YoY % 8.45% -9.85% 74.14% -48.17% -24.96% 0.00% -
  Horiz. % 66.21% 61.06% 67.73% 38.89% 75.04% 100.00% -
Total Cost 425,404 411,532 336,461 258,801 205,472 160,528 149,492 19.03%
  YoY % 3.37% 22.31% 30.01% 25.95% 28.00% 7.38% -
  Horiz. % 284.57% 275.29% 225.07% 173.12% 137.45% 107.38% 100.00%
Net Worth 465,296 408,515 265,010 182,867 151,436 145,809 129,181 23.80%
  YoY % 13.90% 54.15% 44.92% 20.75% 3.86% 12.87% -
  Horiz. % 360.19% 316.23% 205.15% 141.56% 117.23% 112.87% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 465,296 408,515 265,010 182,867 151,436 145,809 129,181 23.80%
  YoY % 13.90% 54.15% 44.92% 20.75% 3.86% 12.87% -
  Horiz. % 360.19% 316.23% 205.15% 141.56% 117.23% 112.87% 100.00%
NOSH 646,245 618,963 179,061 152,389 131,684 131,360 131,818 30.32%
  YoY % 4.41% 245.67% 17.50% 15.72% 0.25% -0.35% -
  Horiz. % 490.25% 469.56% 135.84% 115.61% 99.90% 99.65% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.59 % 3.15 % 3.61 % 3.31 % 1.45 % 2.06 % 0.26 % 35.21%
  YoY % -49.52% -12.74% 9.06% 128.28% -29.61% 692.31% -
  Horiz. % 611.54% 1,211.54% 1,388.46% 1,273.08% 557.69% 792.31% 100.00%
ROE 1.68 % 2.81 % 3.74 % 3.38 % 1.65 % 2.25 % 0.11 % 57.48%
  YoY % -40.21% -24.87% 10.65% 104.85% -26.67% 1,945.45% -
  Horiz. % 1,527.27% 2,554.55% 3,400.00% 3,072.73% 1,500.00% 2,045.45% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 66.89 68.65 194.94 175.64 158.32 124.77 113.70 -8.46%
  YoY % -2.56% -64.78% 10.99% 10.94% 26.89% 9.74% -
  Horiz. % 58.83% 60.38% 171.45% 154.48% 139.24% 109.74% 100.00%
EPS 1.21 1.86 5.54 4.06 1.90 2.50 0.11 49.10%
  YoY % -34.95% -66.43% 36.45% 113.68% -24.00% 2,172.73% -
  Horiz. % 1,100.00% 1,690.91% 5,036.36% 3,690.91% 1,727.27% 2,272.73% 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 0.7200 0.6600 1.4800 1.2000 1.1500 1.1100 0.9800 -5.01%
  YoY % 9.09% -55.41% 23.33% 4.35% 3.60% 13.27% -
  Horiz. % 73.47% 67.35% 151.02% 122.45% 117.35% 113.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,692
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 65.63 64.51 52.99 40.63 31.65 24.88 22.75 19.30%
  YoY % 1.74% 21.74% 30.42% 28.37% 27.21% 9.36% -
  Horiz. % 288.48% 283.56% 232.92% 178.59% 139.12% 109.36% 100.00%
EPS 1.18 1.75 1.51 0.94 0.38 0.50 0.02 97.25%
  YoY % -32.57% 15.89% 60.64% 147.37% -24.00% 2,400.00% -
  Horiz. % 5,900.00% 8,750.00% 7,550.00% 4,700.00% 1,900.00% 2,500.00% 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 0.7064 0.6202 0.4023 0.2776 0.2299 0.2214 0.1961 23.80%
  YoY % 13.90% 54.16% 44.92% 20.75% 3.84% 12.90% -
  Horiz. % 360.22% 316.27% 205.15% 141.56% 117.24% 112.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.6000 0.8950 2.2500 1.6100 1.0500 0.4800 0.4450 -
P/RPS 0.90 1.30 1.15 0.92 0.66 0.38 0.39 14.95%
  YoY % -30.77% 13.04% 25.00% 39.39% 73.68% -2.56% -
  Horiz. % 230.77% 333.33% 294.87% 235.90% 169.23% 97.44% 100.00%
P/EPS 49.72 48.19 40.61 39.66 55.26 19.20 404.55 -29.48%
  YoY % 3.17% 18.67% 2.40% -28.23% 187.81% -95.25% -
  Horiz. % 12.29% 11.91% 10.04% 9.80% 13.66% 4.75% 100.00%
EY 2.01 2.08 2.46 2.52 1.81 5.21 0.25 41.52%
  YoY % -3.37% -15.45% -2.38% 39.23% -65.26% 1,984.00% -
  Horiz. % 804.00% 832.00% 984.00% 1,008.00% 724.00% 2,084.00% 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 0.83 1.36 1.52 1.34 0.91 0.43 0.45 10.74%
  YoY % -38.97% -10.53% 13.43% 47.25% 111.63% -4.44% -
  Horiz. % 184.44% 302.22% 337.78% 297.78% 202.22% 95.56% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 25/05/16 26/05/15 29/05/14 28/05/13 -
Price 0.5450 0.9200 2.9500 1.6000 1.0700 0.5750 0.5650 -
P/RPS 0.81 1.34 1.51 0.91 0.68 0.46 0.50 8.37%
  YoY % -39.55% -11.26% 65.93% 33.82% 47.83% -8.00% -
  Horiz. % 162.00% 268.00% 302.00% 182.00% 136.00% 92.00% 100.00%
P/EPS 45.17 49.54 53.25 39.41 56.32 23.00 513.64 -33.30%
  YoY % -8.82% -6.97% 35.12% -30.02% 144.87% -95.52% -
  Horiz. % 8.79% 9.64% 10.37% 7.67% 10.96% 4.48% 100.00%
EY 2.21 2.02 1.88 2.54 1.78 4.35 0.19 50.50%
  YoY % 9.41% 7.45% -25.98% 42.70% -59.08% 2,189.47% -
  Horiz. % 1,163.16% 1,063.16% 989.47% 1,336.84% 936.84% 2,289.47% 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 0.76 1.39 1.99 1.33 0.93 0.52 0.58 4.61%
  YoY % -45.32% -30.15% 49.62% 43.01% 78.85% -10.34% -
  Horiz. % 131.03% 239.66% 343.10% 229.31% 160.34% 89.66% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers