Highlights

[CAB] YoY TTM Result on 2020-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2020  [#3]
Profit Trend QoQ -     84.12%    YoY -     -120.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,677,369 1,774,272 1,695,742 1,388,762 1,056,217 808,112 663,730 16.69%
  YoY % -5.46% 4.63% 22.10% 31.48% 30.70% 21.75% -
  Horiz. % 252.72% 267.32% 255.49% 209.24% 159.13% 121.75% 100.00%
PBT -3,017 6,584 72,068 83,356 33,471 24,079 21,679 -
  YoY % -145.82% -90.86% -13.54% 149.04% 39.00% 11.07% -
  Horiz. % -13.92% 30.37% 332.43% 384.50% 154.39% 111.07% 100.00%
Tax -10,353 -5,924 -15,869 -21,032 -8,725 -8,515 -5,899 9.82%
  YoY % -74.76% 62.67% 24.55% -141.05% -2.47% -44.35% -
  Horiz. % 175.50% 100.42% 269.01% 356.54% 147.91% 144.35% 100.00%
NP -13,370 660 56,199 62,324 24,746 15,564 15,780 -
  YoY % -2,125.76% -98.83% -9.83% 151.85% 59.00% -1.37% -
  Horiz. % -84.73% 4.18% 356.14% 394.96% 156.82% 98.63% 100.00%
NP to SH -2,523 12,280 56,054 49,778 16,022 13,955 14,991 -
  YoY % -120.55% -78.09% 12.61% 210.69% 14.81% -6.91% -
  Horiz. % -16.83% 81.92% 373.92% 332.05% 106.88% 93.09% 100.00%
Tax Rate - % 89.98 % 22.02 % 25.23 % 26.07 % 35.36 % 27.21 % -
  YoY % 0.00% 308.63% -12.72% -3.22% -26.27% 29.95% -
  Horiz. % 0.00% 330.69% 80.93% 92.72% 95.81% 129.95% 100.00%
Total Cost 1,690,739 1,773,612 1,639,543 1,326,438 1,031,471 792,548 647,950 17.32%
  YoY % -4.67% 8.18% 23.60% 28.60% 30.15% 22.32% -
  Horiz. % 260.94% 273.73% 253.04% 204.71% 159.19% 122.32% 100.00%
Net Worth 455,375 464,420 414,391 274,079 223,855 163,644 131,360 23.00%
  YoY % -1.95% 12.07% 51.19% 22.44% 36.79% 24.58% -
  Horiz. % 346.66% 353.55% 315.46% 208.65% 170.41% 124.58% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 455,375 464,420 414,391 274,079 223,855 163,644 131,360 23.00%
  YoY % -1.95% 12.07% 51.19% 22.44% 36.79% 24.58% -
  Horiz. % 346.66% 353.55% 315.46% 208.65% 170.41% 124.58% 100.00%
NOSH 689,963 654,113 637,526 185,188 170,882 142,299 131,360 31.81%
  YoY % 5.48% 2.60% 244.26% 8.37% 20.09% 8.33% -
  Horiz. % 525.25% 497.95% 485.33% 140.98% 130.09% 108.33% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -0.80 % 0.04 % 3.31 % 4.49 % 2.34 % 1.93 % 2.38 % -
  YoY % -2,100.00% -98.79% -26.28% 91.88% 21.24% -18.91% -
  Horiz. % -33.61% 1.68% 139.08% 188.66% 98.32% 81.09% 100.00%
ROE -0.55 % 2.64 % 13.53 % 18.16 % 7.16 % 8.53 % 11.41 % -
  YoY % -120.83% -80.49% -25.50% 153.63% -16.06% -25.24% -
  Horiz. % -4.82% 23.14% 118.58% 159.16% 62.75% 74.76% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 243.11 271.25 265.99 749.92 618.10 567.90 505.28 -11.47%
  YoY % -10.37% 1.98% -64.53% 21.33% 8.84% 12.39% -
  Horiz. % 48.11% 53.68% 52.64% 148.42% 122.33% 112.39% 100.00%
EPS -0.37 1.88 8.79 26.88 9.38 9.81 11.41 -
  YoY % -119.68% -78.61% -67.30% 186.57% -4.38% -14.02% -
  Horiz. % -3.24% 16.48% 77.04% 235.58% 82.21% 85.98% 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 0.6600 0.7100 0.6500 1.4800 1.3100 1.1500 1.0000 -6.69%
  YoY % -7.04% 9.23% -56.08% 12.98% 13.91% 15.00% -
  Horiz. % 66.00% 71.00% 65.00% 148.00% 131.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 242.92 256.95 245.58 201.12 152.96 117.03 96.12 16.69%
  YoY % -5.46% 4.63% 22.11% 31.49% 30.70% 21.75% -
  Horiz. % 252.73% 267.32% 255.49% 209.24% 159.13% 121.75% 100.00%
EPS -0.37 1.78 8.12 7.21 2.32 2.02 2.17 -
  YoY % -120.79% -78.08% 12.62% 210.78% 14.85% -6.91% -
  Horiz. % -17.05% 82.03% 374.19% 332.26% 106.91% 93.09% 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 0.6595 0.6726 0.6001 0.3969 0.3242 0.2370 0.1902 23.00%
  YoY % -1.95% 12.08% 51.20% 22.42% 36.79% 24.61% -
  Horiz. % 346.74% 353.63% 315.51% 208.68% 170.45% 124.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3950 0.5100 0.8800 2.8400 1.5700 1.0600 0.5600 -
P/RPS 0.16 0.19 0.33 0.38 0.25 0.19 0.11 6.44%
  YoY % -15.79% -42.42% -13.16% 52.00% 31.58% 72.73% -
  Horiz. % 145.45% 172.73% 300.00% 345.45% 227.27% 172.73% 100.00%
P/EPS -108.02 27.17 10.01 10.57 16.74 10.81 4.91 -
  YoY % -497.57% 171.43% -5.30% -36.86% 54.86% 120.16% -
  Horiz. % -2,200.00% 553.36% 203.87% 215.27% 340.94% 220.16% 100.00%
EY -0.93 3.68 9.99 9.46 5.97 9.25 20.38 -
  YoY % -125.27% -63.16% 5.60% 58.46% -35.46% -54.61% -
  Horiz. % -4.56% 18.06% 49.02% 46.42% 29.29% 45.39% 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 0.60 0.72 1.35 1.92 1.20 0.92 0.56 1.16%
  YoY % -16.67% -46.67% -29.69% 60.00% 30.43% 64.29% -
  Horiz. % 107.14% 128.57% 241.07% 342.86% 214.29% 164.29% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 -
Price 0.4000 0.4700 0.8900 1.0400 1.7800 0.9400 0.8650 -
P/RPS 0.16 0.17 0.33 0.14 0.29 0.17 0.17 -1.00%
  YoY % -5.88% -48.48% 135.71% -51.72% 70.59% 0.00% -
  Horiz. % 94.12% 100.00% 194.12% 82.35% 170.59% 100.00% 100.00%
P/EPS -109.39 25.04 10.12 3.87 18.98 9.59 7.58 -
  YoY % -536.86% 147.43% 161.50% -79.61% 97.91% 26.52% -
  Horiz. % -1,443.14% 330.34% 133.51% 51.06% 250.40% 126.52% 100.00%
EY -0.91 3.99 9.88 25.85 5.27 10.43 13.19 -
  YoY % -122.81% -59.62% -61.78% 390.51% -49.47% -20.92% -
  Horiz. % -6.90% 30.25% 74.91% 195.98% 39.95% 79.08% 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 0.61 0.66 1.37 0.70 1.36 0.82 0.87 -5.74%
  YoY % -7.58% -51.82% 95.71% -48.53% 65.85% -5.75% -
  Horiz. % 70.11% 75.86% 157.47% 80.46% 156.32% 94.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS