Highlights

[CAB] YoY TTM Result on 2014-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     -12.67%    YoY -     186.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,388,762 1,056,217 808,112 663,730 575,896 527,958 487,685 19.04%
  YoY % 31.48% 30.70% 21.75% 15.25% 9.08% 8.26% -
  Horiz. % 284.77% 216.58% 165.70% 136.10% 118.09% 108.26% 100.00%
PBT 83,356 33,471 24,079 21,679 8,951 124 18,162 28.88%
  YoY % 149.04% 39.00% 11.07% 142.20% 7,118.55% -99.32% -
  Horiz. % 458.96% 184.29% 132.58% 119.36% 49.28% 0.68% 100.00%
Tax -21,032 -8,725 -8,515 -5,899 1,545 -1,359 -5,262 25.95%
  YoY % -141.05% -2.47% -44.35% -481.81% 213.69% 74.17% -
  Horiz. % 399.70% 165.81% 161.82% 112.11% -29.36% 25.83% 100.00%
NP 62,324 24,746 15,564 15,780 10,496 -1,235 12,900 29.99%
  YoY % 151.85% 59.00% -1.37% 50.34% 949.88% -109.57% -
  Horiz. % 483.13% 191.83% 120.65% 122.33% 81.36% -9.57% 100.00%
NP to SH 49,778 16,022 13,955 14,991 5,232 -1,464 11,132 28.33%
  YoY % 210.69% 14.81% -6.91% 186.53% 457.38% -113.15% -
  Horiz. % 447.16% 143.93% 125.36% 134.67% 47.00% -13.15% 100.00%
Tax Rate 25.23 % 26.07 % 35.36 % 27.21 % -17.26 % 1,095.97 % 28.97 % -2.28%
  YoY % -3.22% -26.27% 29.95% 257.65% -101.57% 3,683.12% -
  Horiz. % 87.09% 89.99% 122.06% 93.92% -59.58% 3,783.12% 100.00%
Total Cost 1,326,438 1,031,471 792,548 647,950 565,400 529,193 474,785 18.66%
  YoY % 28.60% 30.15% 22.32% 14.60% 6.84% 11.46% -
  Horiz. % 279.38% 217.25% 166.93% 136.47% 119.09% 111.46% 100.00%
Net Worth 274,079 223,855 163,644 131,360 130,380 90,849 93,479 19.62%
  YoY % 22.44% 36.79% 24.58% 0.75% 43.51% -2.81% -
  Horiz. % 293.20% 239.47% 175.06% 140.52% 139.47% 97.19% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 274,079 223,855 163,644 131,360 130,380 90,849 93,479 19.62%
  YoY % 22.44% 36.79% 24.58% 0.75% 43.51% -2.81% -
  Horiz. % 293.20% 239.47% 175.06% 140.52% 139.47% 97.19% 100.00%
NOSH 185,188 170,882 142,299 131,360 131,696 131,666 131,661 5.84%
  YoY % 8.37% 20.09% 8.33% -0.26% 0.02% 0.00% -
  Horiz. % 140.65% 129.79% 108.08% 99.77% 100.03% 100.00% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.49 % 2.34 % 1.93 % 2.38 % 1.82 % -0.23 % 2.65 % 9.18%
  YoY % 91.88% 21.24% -18.91% 30.77% 891.30% -108.68% -
  Horiz. % 169.43% 88.30% 72.83% 89.81% 68.68% -8.68% 100.00%
ROE 18.16 % 7.16 % 8.53 % 11.41 % 4.01 % -1.61 % 11.91 % 7.28%
  YoY % 153.63% -16.06% -25.24% 184.54% 349.07% -113.52% -
  Horiz. % 152.48% 60.12% 71.62% 95.80% 33.67% -13.52% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 749.92 618.10 567.90 505.28 437.29 400.98 370.41 12.46%
  YoY % 21.33% 8.84% 12.39% 15.55% 9.06% 8.25% -
  Horiz. % 202.46% 166.87% 153.32% 136.41% 118.06% 108.25% 100.00%
EPS 26.88 9.38 9.81 11.41 3.97 -1.11 8.46 21.23%
  YoY % 186.57% -4.38% -14.02% 187.41% 457.66% -113.12% -
  Horiz. % 317.73% 110.87% 115.96% 134.87% 46.93% -13.12% 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 1.4800 1.3100 1.1500 1.0000 0.9900 0.6900 0.7100 13.01%
  YoY % 12.98% 13.91% 15.00% 1.01% 43.48% -2.82% -
  Horiz. % 208.45% 184.51% 161.97% 140.85% 139.44% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,360
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 209.99 159.70 122.19 100.36 87.08 79.83 73.74 19.04%
  YoY % 31.49% 30.70% 21.75% 15.25% 9.08% 8.26% -
  Horiz. % 284.77% 216.57% 165.70% 136.10% 118.09% 108.26% 100.00%
EPS 7.53 2.42 2.11 2.27 0.79 -0.22 1.68 28.38%
  YoY % 211.16% 14.69% -7.05% 187.34% 459.09% -113.10% -
  Horiz. % 448.21% 144.05% 125.60% 135.12% 47.02% -13.10% 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 0.4144 0.3385 0.2474 0.1986 0.1971 0.1374 0.1413 19.62%
  YoY % 22.42% 36.82% 24.57% 0.76% 43.45% -2.76% -
  Horiz. % 293.28% 239.56% 175.09% 140.55% 139.49% 97.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.8400 1.5700 1.0600 0.5600 0.5550 0.3500 0.2900 -
P/RPS 0.38 0.25 0.19 0.11 0.13 0.09 0.08 29.62%
  YoY % 52.00% 31.58% 72.73% -15.38% 44.44% 12.50% -
  Horiz. % 475.00% 312.50% 237.50% 137.50% 162.50% 112.50% 100.00%
P/EPS 10.57 16.74 10.81 4.91 13.97 -31.48 3.43 20.61%
  YoY % -36.86% 54.86% 120.16% -64.85% 144.38% -1,017.78% -
  Horiz. % 308.16% 488.05% 315.16% 143.15% 407.29% -917.78% 100.00%
EY 9.46 5.97 9.25 20.38 7.16 -3.18 29.16 -17.09%
  YoY % 58.46% -35.46% -54.61% 184.64% 325.16% -110.91% -
  Horiz. % 32.44% 20.47% 31.72% 69.89% 24.55% -10.91% 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 1.92 1.20 0.92 0.56 0.56 0.51 0.41 29.32%
  YoY % 60.00% 30.43% 64.29% 0.00% 9.80% 24.39% -
  Horiz. % 468.29% 292.68% 224.39% 136.59% 136.59% 124.39% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 -
Price 1.0400 1.7800 0.9400 0.8650 0.5700 0.3500 0.3400 -
P/RPS 0.14 0.29 0.17 0.17 0.13 0.09 0.09 7.63%
  YoY % -51.72% 70.59% 0.00% 30.77% 44.44% 0.00% -
  Horiz. % 155.56% 322.22% 188.89% 188.89% 144.44% 100.00% 100.00%
P/EPS 3.87 18.98 9.59 7.58 14.35 -31.48 4.02 -0.63%
  YoY % -79.61% 97.91% 26.52% -47.18% 145.58% -883.08% -
  Horiz. % 96.27% 472.14% 238.56% 188.56% 356.97% -783.08% 100.00%
EY 25.85 5.27 10.43 13.19 6.97 -3.18 24.87 0.65%
  YoY % 390.51% -49.47% -20.92% 89.24% 319.18% -112.79% -
  Horiz. % 103.94% 21.19% 41.94% 53.04% 28.03% -12.79% 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 0.70 1.36 0.82 0.87 0.58 0.51 0.48 6.48%
  YoY % -48.53% 65.85% -5.75% 50.00% 13.73% 6.25% -
  Horiz. % 145.83% 283.33% 170.83% 181.25% 120.83% 106.25% 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.
 


 

405  370  470  1027 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 NETX 0.02-0.005 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers