Highlights

[CAB] YoY TTM Result on 2011-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     26.04%    YoY -     164.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 663,730 575,896 527,958 487,685 503,272 549,125 507,940 4.56%
  YoY % 15.25% 9.08% 8.26% -3.10% -8.35% 8.11% -
  Horiz. % 130.67% 113.38% 103.94% 96.01% 99.08% 108.11% 100.00%
PBT 21,679 8,951 124 18,162 6,459 6,073 2,862 40.12%
  YoY % 142.20% 7,118.55% -99.32% 181.19% 6.36% 112.19% -
  Horiz. % 757.48% 312.75% 4.33% 634.59% 225.68% 212.19% 100.00%
Tax -5,899 1,545 -1,359 -5,262 -2,119 -2,171 -3,194 10.76%
  YoY % -481.81% 213.69% 74.17% -148.32% 2.40% 32.03% -
  Horiz. % 184.69% -48.37% 42.55% 164.75% 66.34% 67.97% 100.00%
NP 15,780 10,496 -1,235 12,900 4,340 3,902 -332 -
  YoY % 50.34% 949.88% -109.57% 197.24% 11.23% 1,275.30% -
  Horiz. % -4,753.01% -3,161.45% 371.99% -3,885.54% -1,307.23% -1,175.30% 100.00%
NP to SH 14,991 5,232 -1,464 11,132 4,205 5,277 -139 -
  YoY % 186.53% 457.38% -113.15% 164.73% -20.31% 3,896.40% -
  Horiz. % -10,784.89% -3,764.03% 1,053.24% -8,008.63% -3,025.18% -3,796.40% 100.00%
Tax Rate 27.21 % -17.26 % 1,095.97 % 28.97 % 32.81 % 35.75 % 111.60 % -20.95%
  YoY % 257.65% -101.57% 3,683.12% -11.70% -8.22% -67.97% -
  Horiz. % 24.38% -15.47% 982.05% 25.96% 29.40% 32.03% 100.00%
Total Cost 647,950 565,400 529,193 474,785 498,932 545,223 508,272 4.13%
  YoY % 14.60% 6.84% 11.46% -4.84% -8.49% 7.27% -
  Horiz. % 127.48% 111.24% 104.12% 93.41% 98.16% 107.27% 100.00%
Net Worth 131,360 130,380 90,849 93,479 84,424 78,870 73,838 10.07%
  YoY % 0.75% 43.51% -2.81% 10.73% 7.04% 6.81% -
  Horiz. % 177.90% 176.58% 123.04% 126.60% 114.34% 106.81% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 131,360 130,380 90,849 93,479 84,424 78,870 73,838 10.07%
  YoY % 0.75% 43.51% -2.81% 10.73% 7.04% 6.81% -
  Horiz. % 177.90% 176.58% 123.04% 126.60% 114.34% 106.81% 100.00%
NOSH 131,360 131,696 131,666 131,661 131,913 131,450 131,854 -0.06%
  YoY % -0.26% 0.02% 0.00% -0.19% 0.35% -0.31% -
  Horiz. % 99.63% 99.88% 99.86% 99.85% 100.05% 99.69% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.38 % 1.82 % -0.23 % 2.65 % 0.86 % 0.71 % -0.07 % -
  YoY % 30.77% 891.30% -108.68% 208.14% 21.13% 1,114.29% -
  Horiz. % -3,400.00% -2,600.00% 328.57% -3,785.71% -1,228.57% -1,014.29% 100.00%
ROE 11.41 % 4.01 % -1.61 % 11.91 % 4.98 % 6.69 % -0.19 % -
  YoY % 184.54% 349.07% -113.52% 139.16% -25.56% 3,621.05% -
  Horiz. % -6,005.26% -2,110.53% 847.37% -6,268.42% -2,621.05% -3,521.05% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 505.28 437.29 400.98 370.41 381.52 417.74 385.23 4.62%
  YoY % 15.55% 9.06% 8.25% -2.91% -8.67% 8.44% -
  Horiz. % 131.16% 113.51% 104.09% 96.15% 99.04% 108.44% 100.00%
EPS 11.41 3.97 -1.11 8.46 3.19 4.01 -0.11 -
  YoY % 187.41% 457.66% -113.12% 165.20% -20.45% 3,745.45% -
  Horiz. % -10,372.73% -3,609.09% 1,009.09% -7,690.91% -2,900.00% -3,645.45% 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 1.0000 0.9900 0.6900 0.7100 0.6400 0.6000 0.5600 10.14%
  YoY % 1.01% 43.48% -2.82% 10.94% 6.67% 7.14% -
  Horiz. % 178.57% 176.79% 123.21% 126.79% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 100.36 87.08 79.83 73.74 76.10 83.03 76.81 4.56%
  YoY % 15.25% 9.08% 8.26% -3.10% -8.35% 8.10% -
  Horiz. % 130.66% 113.37% 103.93% 96.00% 99.08% 108.10% 100.00%
EPS 2.27 0.79 -0.22 1.68 0.64 0.80 -0.02 -
  YoY % 187.34% 459.09% -113.10% 162.50% -20.00% 4,100.00% -
  Horiz. % -11,350.00% -3,950.00% 1,100.00% -8,400.00% -3,200.00% -4,000.00% 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 0.1986 0.1971 0.1374 0.1414 0.1277 0.1193 0.1117 10.06%
  YoY % 0.76% 43.45% -2.83% 10.73% 7.04% 6.80% -
  Horiz. % 177.80% 176.45% 123.01% 126.59% 114.32% 106.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.5600 0.5550 0.3500 0.2900 0.3200 0.3300 0.3100 -
P/RPS 0.11 0.13 0.09 0.08 0.08 0.08 0.08 5.45%
  YoY % -15.38% 44.44% 12.50% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 162.50% 112.50% 100.00% 100.00% 100.00% 100.00%
P/EPS 4.91 13.97 -31.48 3.43 10.04 8.22 -294.06 -
  YoY % -64.85% 144.38% -1,017.78% -65.84% 22.14% 102.80% -
  Horiz. % -1.67% -4.75% 10.71% -1.17% -3.41% -2.80% 100.00%
EY 20.38 7.16 -3.18 29.16 9.96 12.16 -0.34 -
  YoY % 184.64% 325.16% -110.91% 192.77% -18.09% 3,676.47% -
  Horiz. % -5,994.12% -2,105.88% 935.29% -8,576.47% -2,929.41% -3,576.47% 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 0.56 0.56 0.51 0.41 0.50 0.55 0.55 0.30%
  YoY % 0.00% 9.80% 24.39% -18.00% -9.09% 0.00% -
  Horiz. % 101.82% 101.82% 92.73% 74.55% 90.91% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 28/08/08 -
Price 0.8650 0.5700 0.3500 0.3400 0.3400 0.3100 0.3400 -
P/RPS 0.17 0.13 0.09 0.09 0.09 0.07 0.09 11.18%
  YoY % 30.77% 44.44% 0.00% 0.00% 28.57% -22.22% -
  Horiz. % 188.89% 144.44% 100.00% 100.00% 100.00% 77.78% 100.00%
P/EPS 7.58 14.35 -31.48 4.02 10.67 7.72 -322.52 -
  YoY % -47.18% 145.58% -883.08% -62.32% 38.21% 102.39% -
  Horiz. % -2.35% -4.45% 9.76% -1.25% -3.31% -2.39% 100.00%
EY 13.19 6.97 -3.18 24.87 9.38 12.95 -0.31 -
  YoY % 89.24% 319.18% -112.79% 165.14% -27.57% 4,277.42% -
  Horiz. % -4,254.84% -2,248.39% 1,025.81% -8,022.58% -3,025.81% -4,177.42% 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 0.87 0.58 0.51 0.48 0.53 0.52 0.61 6.09%
  YoY % 50.00% 13.73% 6.25% -9.43% 1.92% -14.75% -
  Horiz. % 142.62% 95.08% 83.61% 78.69% 86.89% 85.25% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers