Highlights

[CAB] YoY TTM Result on 2012-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     -129.59%    YoY -     -113.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 808,112 663,730 575,896 527,958 487,685 503,272 549,125 6.65%
  YoY % 21.75% 15.25% 9.08% 8.26% -3.10% -8.35% -
  Horiz. % 147.16% 120.87% 104.88% 96.15% 88.81% 91.65% 100.00%
PBT 24,079 21,679 8,951 124 18,162 6,459 6,073 25.79%
  YoY % 11.07% 142.20% 7,118.55% -99.32% 181.19% 6.36% -
  Horiz. % 396.49% 356.97% 147.39% 2.04% 299.06% 106.36% 100.00%
Tax -8,515 -5,899 1,545 -1,359 -5,262 -2,119 -2,171 25.57%
  YoY % -44.35% -481.81% 213.69% 74.17% -148.32% 2.40% -
  Horiz. % 392.22% 271.72% -71.17% 62.60% 242.38% 97.60% 100.00%
NP 15,564 15,780 10,496 -1,235 12,900 4,340 3,902 25.92%
  YoY % -1.37% 50.34% 949.88% -109.57% 197.24% 11.23% -
  Horiz. % 398.87% 404.41% 268.99% -31.65% 330.60% 111.23% 100.00%
NP to SH 13,955 14,991 5,232 -1,464 11,132 4,205 5,277 17.59%
  YoY % -6.91% 186.53% 457.38% -113.15% 164.73% -20.31% -
  Horiz. % 264.45% 284.08% 99.15% -27.74% 210.95% 79.69% 100.00%
Tax Rate 35.36 % 27.21 % -17.26 % 1,095.97 % 28.97 % 32.81 % 35.75 % -0.18%
  YoY % 29.95% 257.65% -101.57% 3,683.12% -11.70% -8.22% -
  Horiz. % 98.91% 76.11% -48.28% 3,065.65% 81.03% 91.78% 100.00%
Total Cost 792,548 647,950 565,400 529,193 474,785 498,932 545,223 6.43%
  YoY % 22.32% 14.60% 6.84% 11.46% -4.84% -8.49% -
  Horiz. % 145.36% 118.84% 103.70% 97.06% 87.08% 91.51% 100.00%
Net Worth 163,644 131,360 130,380 90,849 93,479 84,424 78,870 12.93%
  YoY % 24.58% 0.75% 43.51% -2.81% 10.73% 7.04% -
  Horiz. % 207.49% 166.55% 165.31% 115.19% 118.52% 107.04% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 163,644 131,360 130,380 90,849 93,479 84,424 78,870 12.93%
  YoY % 24.58% 0.75% 43.51% -2.81% 10.73% 7.04% -
  Horiz. % 207.49% 166.55% 165.31% 115.19% 118.52% 107.04% 100.00%
NOSH 142,299 131,360 131,696 131,666 131,661 131,913 131,450 1.33%
  YoY % 8.33% -0.26% 0.02% 0.00% -0.19% 0.35% -
  Horiz. % 108.25% 99.93% 100.19% 100.16% 100.16% 100.35% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.93 % 2.38 % 1.82 % -0.23 % 2.65 % 0.86 % 0.71 % 18.13%
  YoY % -18.91% 30.77% 891.30% -108.68% 208.14% 21.13% -
  Horiz. % 271.83% 335.21% 256.34% -32.39% 373.24% 121.13% 100.00%
ROE 8.53 % 11.41 % 4.01 % -1.61 % 11.91 % 4.98 % 6.69 % 4.13%
  YoY % -25.24% 184.54% 349.07% -113.52% 139.16% -25.56% -
  Horiz. % 127.50% 170.55% 59.94% -24.07% 178.03% 74.44% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 567.90 505.28 437.29 400.98 370.41 381.52 417.74 5.25%
  YoY % 12.39% 15.55% 9.06% 8.25% -2.91% -8.67% -
  Horiz. % 135.95% 120.96% 104.68% 95.99% 88.67% 91.33% 100.00%
EPS 9.81 11.41 3.97 -1.11 8.46 3.19 4.01 16.07%
  YoY % -14.02% 187.41% 457.66% -113.12% 165.20% -20.45% -
  Horiz. % 244.64% 284.54% 99.00% -27.68% 210.97% 79.55% 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 1.1500 1.0000 0.9900 0.6900 0.7100 0.6400 0.6000 11.45%
  YoY % 15.00% 1.01% 43.48% -2.82% 10.94% 6.67% -
  Horiz. % 191.67% 166.67% 165.00% 115.00% 118.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 660,460
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 122.36 100.50 87.20 79.94 73.84 76.20 83.14 6.65%
  YoY % 21.75% 15.25% 9.08% 8.26% -3.10% -8.35% -
  Horiz. % 147.17% 120.88% 104.88% 96.15% 88.81% 91.65% 100.00%
EPS 2.11 2.27 0.79 -0.22 1.69 0.64 0.80 17.53%
  YoY % -7.05% 187.34% 459.09% -113.02% 164.06% -20.00% -
  Horiz. % 263.75% 283.75% 98.75% -27.50% 211.25% 80.00% 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 0.2478 0.1989 0.1974 0.1376 0.1415 0.1278 0.1194 12.93%
  YoY % 24.59% 0.76% 43.46% -2.76% 10.72% 7.04% -
  Horiz. % 207.54% 166.58% 165.33% 115.24% 118.51% 107.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0600 0.5600 0.5550 0.3500 0.2900 0.3200 0.3300 -
P/RPS 0.19 0.11 0.13 0.09 0.08 0.08 0.08 15.50%
  YoY % 72.73% -15.38% 44.44% 12.50% 0.00% 0.00% -
  Horiz. % 237.50% 137.50% 162.50% 112.50% 100.00% 100.00% 100.00%
P/EPS 10.81 4.91 13.97 -31.48 3.43 10.04 8.22 4.67%
  YoY % 120.16% -64.85% 144.38% -1,017.78% -65.84% 22.14% -
  Horiz. % 131.51% 59.73% 169.95% -382.97% 41.73% 122.14% 100.00%
EY 9.25 20.38 7.16 -3.18 29.16 9.96 12.16 -4.45%
  YoY % -54.61% 184.64% 325.16% -110.91% 192.77% -18.09% -
  Horiz. % 76.07% 167.60% 58.88% -26.15% 239.80% 81.91% 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 0.92 0.56 0.56 0.51 0.41 0.50 0.55 8.95%
  YoY % 64.29% 0.00% 9.80% 24.39% -18.00% -9.09% -
  Horiz. % 167.27% 101.82% 101.82% 92.73% 74.55% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.9400 0.8650 0.5700 0.3500 0.3400 0.3400 0.3100 -
P/RPS 0.17 0.17 0.13 0.09 0.09 0.09 0.07 15.93%
  YoY % 0.00% 30.77% 44.44% 0.00% 0.00% 28.57% -
  Horiz. % 242.86% 242.86% 185.71% 128.57% 128.57% 128.57% 100.00%
P/EPS 9.59 7.58 14.35 -31.48 4.02 10.67 7.72 3.68%
  YoY % 26.52% -47.18% 145.58% -883.08% -62.32% 38.21% -
  Horiz. % 124.22% 98.19% 185.88% -407.77% 52.07% 138.21% 100.00%
EY 10.43 13.19 6.97 -3.18 24.87 9.38 12.95 -3.54%
  YoY % -20.92% 89.24% 319.18% -112.79% 165.14% -27.57% -
  Horiz. % 80.54% 101.85% 53.82% -24.56% 192.05% 72.43% 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 0.82 0.87 0.58 0.51 0.48 0.53 0.52 7.88%
  YoY % -5.75% 50.00% 13.73% 6.25% -9.43% 1.92% -
  Horiz. % 157.69% 167.31% 111.54% 98.08% 92.31% 101.92% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers