Highlights

[CAB] YoY TTM Result on 2013-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     382.66%    YoY -     457.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,056,217 808,112 663,730 575,896 527,958 487,685 503,272 13.14%
  YoY % 30.70% 21.75% 15.25% 9.08% 8.26% -3.10% -
  Horiz. % 209.87% 160.57% 131.88% 114.43% 104.91% 96.90% 100.00%
PBT 33,471 24,079 21,679 8,951 124 18,162 6,459 31.51%
  YoY % 39.00% 11.07% 142.20% 7,118.55% -99.32% 181.19% -
  Horiz. % 518.21% 372.80% 335.64% 138.58% 1.92% 281.19% 100.00%
Tax -8,725 -8,515 -5,899 1,545 -1,359 -5,262 -2,119 26.57%
  YoY % -2.47% -44.35% -481.81% 213.69% 74.17% -148.32% -
  Horiz. % 411.75% 401.84% 278.39% -72.91% 64.13% 248.32% 100.00%
NP 24,746 15,564 15,780 10,496 -1,235 12,900 4,340 33.62%
  YoY % 59.00% -1.37% 50.34% 949.88% -109.57% 197.24% -
  Horiz. % 570.18% 358.62% 363.59% 241.84% -28.46% 297.24% 100.00%
NP to SH 16,022 13,955 14,991 5,232 -1,464 11,132 4,205 24.95%
  YoY % 14.81% -6.91% 186.53% 457.38% -113.15% 164.73% -
  Horiz. % 381.02% 331.87% 356.50% 124.42% -34.82% 264.73% 100.00%
Tax Rate 26.07 % 35.36 % 27.21 % -17.26 % 1,095.97 % 28.97 % 32.81 % -3.76%
  YoY % -26.27% 29.95% 257.65% -101.57% 3,683.12% -11.70% -
  Horiz. % 79.46% 107.77% 82.93% -52.61% 3,340.35% 88.30% 100.00%
Total Cost 1,031,471 792,548 647,950 565,400 529,193 474,785 498,932 12.86%
  YoY % 30.15% 22.32% 14.60% 6.84% 11.46% -4.84% -
  Horiz. % 206.74% 158.85% 129.87% 113.32% 106.07% 95.16% 100.00%
Net Worth 223,855 163,644 131,360 130,380 90,849 93,479 84,424 17.63%
  YoY % 36.79% 24.58% 0.75% 43.51% -2.81% 10.73% -
  Horiz. % 265.15% 193.83% 155.59% 154.43% 107.61% 110.73% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 223,855 163,644 131,360 130,380 90,849 93,479 84,424 17.63%
  YoY % 36.79% 24.58% 0.75% 43.51% -2.81% 10.73% -
  Horiz. % 265.15% 193.83% 155.59% 154.43% 107.61% 110.73% 100.00%
NOSH 170,882 142,299 131,360 131,696 131,666 131,661 131,913 4.40%
  YoY % 20.09% 8.33% -0.26% 0.02% 0.00% -0.19% -
  Horiz. % 129.54% 107.87% 99.58% 99.84% 99.81% 99.81% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.34 % 1.93 % 2.38 % 1.82 % -0.23 % 2.65 % 0.86 % 18.14%
  YoY % 21.24% -18.91% 30.77% 891.30% -108.68% 208.14% -
  Horiz. % 272.09% 224.42% 276.74% 211.63% -26.74% 308.14% 100.00%
ROE 7.16 % 8.53 % 11.41 % 4.01 % -1.61 % 11.91 % 4.98 % 6.23%
  YoY % -16.06% -25.24% 184.54% 349.07% -113.52% 139.16% -
  Horiz. % 143.78% 171.29% 229.12% 80.52% -32.33% 239.16% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 618.10 567.90 505.28 437.29 400.98 370.41 381.52 8.37%
  YoY % 8.84% 12.39% 15.55% 9.06% 8.25% -2.91% -
  Horiz. % 162.01% 148.85% 132.44% 114.62% 105.10% 97.09% 100.00%
EPS 9.38 9.81 11.41 3.97 -1.11 8.46 3.19 19.67%
  YoY % -4.38% -14.02% 187.41% 457.66% -113.12% 165.20% -
  Horiz. % 294.04% 307.52% 357.68% 124.45% -34.80% 265.20% 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 1.3100 1.1500 1.0000 0.9900 0.6900 0.7100 0.6400 12.67%
  YoY % 13.91% 15.00% 1.01% 43.48% -2.82% 10.94% -
  Horiz. % 204.69% 179.69% 156.25% 154.69% 107.81% 110.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,327
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 159.71 122.20 100.36 87.08 79.83 73.74 76.10 13.14%
  YoY % 30.70% 21.76% 15.25% 9.08% 8.26% -3.10% -
  Horiz. % 209.87% 160.58% 131.88% 114.43% 104.90% 96.90% 100.00%
EPS 2.42 2.11 2.27 0.79 -0.22 1.68 0.64 24.79%
  YoY % 14.69% -7.05% 187.34% 459.09% -113.10% 162.50% -
  Horiz. % 378.13% 329.69% 354.69% 123.44% -34.38% 262.50% 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 0.3385 0.2474 0.1986 0.1971 0.1374 0.1414 0.1277 17.62%
  YoY % 36.82% 24.57% 0.76% 43.45% -2.83% 10.73% -
  Horiz. % 265.07% 193.74% 155.52% 154.35% 107.60% 110.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5700 1.0600 0.5600 0.5550 0.3500 0.2900 0.3200 -
P/RPS 0.25 0.19 0.11 0.13 0.09 0.08 0.08 20.89%
  YoY % 31.58% 72.73% -15.38% 44.44% 12.50% 0.00% -
  Horiz. % 312.50% 237.50% 137.50% 162.50% 112.50% 100.00% 100.00%
P/EPS 16.74 10.81 4.91 13.97 -31.48 3.43 10.04 8.89%
  YoY % 54.86% 120.16% -64.85% 144.38% -1,017.78% -65.84% -
  Horiz. % 166.73% 107.67% 48.90% 139.14% -313.55% 34.16% 100.00%
EY 5.97 9.25 20.38 7.16 -3.18 29.16 9.96 -8.17%
  YoY % -35.46% -54.61% 184.64% 325.16% -110.91% 192.77% -
  Horiz. % 59.94% 92.87% 204.62% 71.89% -31.93% 292.77% 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 1.20 0.92 0.56 0.56 0.51 0.41 0.50 15.69%
  YoY % 30.43% 64.29% 0.00% 9.80% 24.39% -18.00% -
  Horiz. % 240.00% 184.00% 112.00% 112.00% 102.00% 82.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.7800 0.9400 0.8650 0.5700 0.3500 0.3400 0.3400 -
P/RPS 0.29 0.17 0.17 0.13 0.09 0.09 0.09 21.51%
  YoY % 70.59% 0.00% 30.77% 44.44% 0.00% 0.00% -
  Horiz. % 322.22% 188.89% 188.89% 144.44% 100.00% 100.00% 100.00%
P/EPS 18.98 9.59 7.58 14.35 -31.48 4.02 10.67 10.07%
  YoY % 97.91% 26.52% -47.18% 145.58% -883.08% -62.32% -
  Horiz. % 177.88% 89.88% 71.04% 134.49% -295.03% 37.68% 100.00%
EY 5.27 10.43 13.19 6.97 -3.18 24.87 9.38 -9.15%
  YoY % -49.47% -20.92% 89.24% 319.18% -112.79% 165.14% -
  Horiz. % 56.18% 111.19% 140.62% 74.31% -33.90% 265.14% 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 0.82 0.87 0.58 0.51 0.48 0.53 16.99%
  YoY % 65.85% -5.75% 50.00% 13.73% 6.25% -9.43% -
  Horiz. % 256.60% 154.72% 164.15% 109.43% 96.23% 90.57% 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.
 


 

177  124  414  1547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.51+0.03 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers