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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 409,653 432,299 424,897 349,070 267,651 208,488 163,903 16.48%
  YoY % -5.24% 1.74% 21.72% 30.42% 28.38% 27.20% -
  Horiz. % 249.94% 263.75% 259.24% 212.97% 163.30% 127.20% 100.00%
PBT -8,653 9,294 17,539 17,132 10,431 4,263 5,531 -
  YoY % -193.10% -47.01% 2.38% 64.24% 144.69% -22.93% -
  Horiz. % -156.45% 168.03% 317.10% 309.75% 188.59% 77.07% 100.00%
Tax -1,510 -2,399 -4,174 -4,523 -1,581 -1,247 -2,156 -5.76%
  YoY % 37.06% 42.53% 7.72% -186.08% -26.78% 42.16% -
  Horiz. % 70.04% 111.27% 193.60% 209.79% 73.33% 57.84% 100.00%
NP -10,163 6,895 13,365 12,609 8,850 3,016 3,375 -
  YoY % -247.40% -48.41% 6.00% 42.47% 193.44% -10.64% -
  Horiz. % -301.13% 204.30% 396.00% 373.60% 262.22% 89.36% 100.00%
NP to SH -4,524 7,798 11,495 9,920 6,187 2,502 3,284 -
  YoY % -158.01% -32.16% 15.88% 60.34% 147.28% -23.81% -
  Horiz. % -137.76% 237.45% 350.03% 302.07% 188.40% 76.19% 100.00%
Tax Rate - % 25.81 % 23.80 % 26.40 % 15.16 % 29.25 % 38.98 % -
  YoY % 0.00% 8.45% -9.85% 74.14% -48.17% -24.96% -
  Horiz. % 0.00% 66.21% 61.06% 67.73% 38.89% 75.04% 100.00%
Total Cost 419,816 425,404 411,532 336,461 258,801 205,472 160,528 17.36%
  YoY % -1.31% 3.37% 22.31% 30.01% 25.95% 28.00% -
  Horiz. % 261.52% 265.00% 256.36% 209.60% 161.22% 128.00% 100.00%
Net Worth 443,067 465,296 408,515 265,010 182,867 151,436 145,809 20.33%
  YoY % -4.78% 13.90% 54.15% 44.92% 20.75% 3.86% -
  Horiz. % 303.87% 319.11% 280.17% 181.75% 125.41% 103.86% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 443,067 465,296 408,515 265,010 182,867 151,436 145,809 20.33%
  YoY % -4.78% 13.90% 54.15% 44.92% 20.75% 3.86% -
  Horiz. % 303.87% 319.11% 280.17% 181.75% 125.41% 103.86% 100.00%
NOSH 681,643 646,245 618,963 179,061 152,389 131,684 131,360 31.54%
  YoY % 5.48% 4.41% 245.67% 17.50% 15.72% 0.25% -
  Horiz. % 518.91% 491.96% 471.20% 136.31% 116.01% 100.25% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -2.48 % 1.59 % 3.15 % 3.61 % 3.31 % 1.45 % 2.06 % -
  YoY % -255.97% -49.52% -12.74% 9.06% 128.28% -29.61% -
  Horiz. % -120.39% 77.18% 152.91% 175.24% 160.68% 70.39% 100.00%
ROE -1.02 % 1.68 % 2.81 % 3.74 % 3.38 % 1.65 % 2.25 % -
  YoY % -160.71% -40.21% -24.87% 10.65% 104.85% -26.67% -
  Horiz. % -45.33% 74.67% 124.89% 166.22% 150.22% 73.33% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 60.10 66.89 68.65 194.94 175.64 158.32 124.77 -11.45%
  YoY % -10.15% -2.56% -64.78% 10.99% 10.94% 26.89% -
  Horiz. % 48.17% 53.61% 55.02% 156.24% 140.77% 126.89% 100.00%
EPS -0.66 1.21 1.86 5.54 4.06 1.90 2.50 -
  YoY % -154.55% -34.95% -66.43% 36.45% 113.68% -24.00% -
  Horiz. % -26.40% 48.40% 74.40% 221.60% 162.40% 76.00% 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 0.6500 0.7200 0.6600 1.4800 1.2000 1.1500 1.1100 -8.53%
  YoY % -9.72% 9.09% -55.41% 23.33% 4.35% 3.60% -
  Horiz. % 58.56% 64.86% 59.46% 133.33% 108.11% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 59.33 62.61 61.53 50.55 38.76 30.19 23.74 16.48%
  YoY % -5.24% 1.76% 21.72% 30.42% 28.39% 27.17% -
  Horiz. % 249.92% 263.73% 259.18% 212.93% 163.27% 127.17% 100.00%
EPS -0.66 1.13 1.66 1.44 0.90 0.36 0.48 -
  YoY % -158.41% -31.93% 15.28% 60.00% 150.00% -25.00% -
  Horiz. % -137.50% 235.42% 345.83% 300.00% 187.50% 75.00% 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 0.6417 0.6738 0.5916 0.3838 0.2648 0.2193 0.2112 20.33%
  YoY % -4.76% 13.89% 54.14% 44.94% 20.75% 3.84% -
  Horiz. % 303.84% 319.03% 280.11% 181.72% 125.38% 103.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2700 0.6000 0.8950 2.2500 1.6100 1.0500 0.4800 -
P/RPS 0.45 0.90 1.30 1.15 0.92 0.66 0.38 2.86%
  YoY % -50.00% -30.77% 13.04% 25.00% 39.39% 73.68% -
  Horiz. % 118.42% 236.84% 342.11% 302.63% 242.11% 173.68% 100.00%
P/EPS -40.68 49.72 48.19 40.61 39.66 55.26 19.20 -
  YoY % -181.82% 3.17% 18.67% 2.40% -28.23% 187.81% -
  Horiz. % -211.87% 258.96% 250.99% 211.51% 206.56% 287.81% 100.00%
EY -2.46 2.01 2.08 2.46 2.52 1.81 5.21 -
  YoY % -222.39% -3.37% -15.45% -2.38% 39.23% -65.26% -
  Horiz. % -47.22% 38.58% 39.92% 47.22% 48.37% 34.74% 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 0.42 0.83 1.36 1.52 1.34 0.91 0.43 -0.39%
  YoY % -49.40% -38.97% -10.53% 13.43% 47.25% 111.63% -
  Horiz. % 97.67% 193.02% 316.28% 353.49% 311.63% 211.63% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 12/06/20 30/05/19 30/05/18 30/05/17 25/05/16 26/05/15 29/05/14 -
Price 0.3050 0.5450 0.9200 2.9500 1.6000 1.0700 0.5750 -
P/RPS 0.51 0.81 1.34 1.51 0.91 0.68 0.46 1.73%
  YoY % -37.04% -39.55% -11.26% 65.93% 33.82% 47.83% -
  Horiz. % 110.87% 176.09% 291.30% 328.26% 197.83% 147.83% 100.00%
P/EPS -45.96 45.17 49.54 53.25 39.41 56.32 23.00 -
  YoY % -201.75% -8.82% -6.97% 35.12% -30.02% 144.87% -
  Horiz. % -199.83% 196.39% 215.39% 231.52% 171.35% 244.87% 100.00%
EY -2.18 2.21 2.02 1.88 2.54 1.78 4.35 -
  YoY % -198.64% 9.41% 7.45% -25.98% 42.70% -59.08% -
  Horiz. % -50.11% 50.80% 46.44% 43.22% 58.39% 40.92% 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 0.47 0.76 1.39 1.99 1.33 0.93 0.52 -1.67%
  YoY % -38.16% -45.32% -30.15% 49.62% 43.01% 78.85% -
  Horiz. % 90.38% 146.15% 267.31% 382.69% 255.77% 178.85% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
7. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS