Highlights

[CAB] YoY TTM Result on 2014-09-30 [#4]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     -25.51%    YoY -     -6.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,492,091 1,101,306 891,692 672,412 609,000 534,553 490,966 20.33%
  YoY % 35.48% 23.51% 32.61% 10.41% 13.93% 8.88% -
  Horiz. % 303.91% 224.31% 181.62% 136.96% 124.04% 108.88% 100.00%
PBT 83,113 46,711 29,286 19,056 15,622 119 19,554 27.25%
  YoY % 77.93% 59.50% 53.68% 21.98% 13,027.73% -99.39% -
  Horiz. % 425.04% 238.88% 149.77% 97.45% 79.89% 0.61% 100.00%
Tax -21,392 -10,754 -8,343 -7,436 -2,090 1,281 -4,995 27.41%
  YoY % -98.92% -28.90% -12.20% -255.79% -263.15% 125.65% -
  Horiz. % 428.27% 215.30% 167.03% 148.87% 41.84% -25.65% 100.00%
NP 61,721 35,957 20,943 11,620 13,532 1,400 14,559 27.19%
  YoY % 71.65% 71.69% 80.23% -14.13% 866.57% -90.38% -
  Horiz. % 423.94% 246.97% 143.85% 79.81% 92.95% 9.62% 100.00%
NP to SH 58,183 25,998 16,041 11,167 11,936 -3,010 12,631 28.96%
  YoY % 123.80% 62.07% 43.65% -6.44% 496.54% -123.83% -
  Horiz. % 460.64% 205.83% 127.00% 88.41% 94.50% -23.83% 100.00%
Tax Rate 25.74 % 23.02 % 28.49 % 39.02 % 13.38 % -1,076.47 % 25.54 % 0.13%
  YoY % 11.82% -19.20% -26.99% 191.63% 101.24% -4,314.84% -
  Horiz. % 100.78% 90.13% 111.55% 152.78% 52.39% -4,214.84% 100.00%
Total Cost 1,430,370 1,065,349 870,749 660,792 595,468 533,153 476,407 20.09%
  YoY % 34.26% 22.35% 31.77% 10.97% 11.69% 11.91% -
  Horiz. % 300.24% 223.62% 182.77% 138.70% 124.99% 111.91% 100.00%
Net Worth 384,753 77,856 183,437 152,619 140,716 128,842 97,257 25.73%
  YoY % 394.18% -57.56% 20.19% 8.46% 9.22% 32.48% -
  Horiz. % 395.60% 80.05% 188.61% 156.92% 144.68% 132.48% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 384,753 77,856 183,437 152,619 140,716 128,842 97,257 25.73%
  YoY % 394.18% -57.56% 20.19% 8.46% 9.22% 32.48% -
  Horiz. % 395.60% 80.05% 188.61% 156.92% 144.68% 132.48% 100.00%
NOSH 610,719 173,013 150,358 131,568 131,510 131,471 131,428 29.15%
  YoY % 252.99% 15.07% 14.28% 0.04% 0.03% 0.03% -
  Horiz. % 464.68% 131.64% 114.40% 100.11% 100.06% 100.03% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.14 % 3.26 % 2.35 % 1.73 % 2.22 % 0.26 % 2.97 % 5.69%
  YoY % 26.99% 38.72% 35.84% -22.07% 753.85% -91.25% -
  Horiz. % 139.39% 109.76% 79.12% 58.25% 74.75% 8.75% 100.00%
ROE 15.12 % 33.39 % 8.74 % 7.32 % 8.48 % -2.34 % 12.99 % 2.56%
  YoY % -54.72% 282.04% 19.40% -13.68% 462.39% -118.01% -
  Horiz. % 116.40% 257.04% 67.28% 56.35% 65.28% -18.01% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 244.32 636.54 593.04 511.07 463.08 406.59 373.56 -6.83%
  YoY % -61.62% 7.34% 16.04% 10.36% 13.89% 8.84% -
  Horiz. % 65.40% 170.40% 158.75% 136.81% 123.96% 108.84% 100.00%
EPS 9.53 15.03 10.67 8.49 9.08 -2.29 9.61 -0.14%
  YoY % -36.59% 40.86% 25.68% -6.50% 496.51% -123.83% -
  Horiz. % 99.17% 156.40% 111.03% 88.35% 94.48% -23.83% 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 0.6300 0.4500 1.2200 1.1600 1.0700 0.9800 0.7400 -2.64%
  YoY % 40.00% -63.11% 5.17% 8.41% 9.18% 32.43% -
  Horiz. % 85.14% 60.81% 164.86% 156.76% 144.59% 132.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 216.09 159.49 129.14 97.38 88.20 77.41 71.10 20.33%
  YoY % 35.49% 23.50% 32.61% 10.41% 13.94% 8.87% -
  Horiz. % 303.92% 224.32% 181.63% 136.96% 124.05% 108.87% 100.00%
EPS 8.43 3.77 2.32 1.62 1.73 -0.44 1.83 28.96%
  YoY % 123.61% 62.50% 43.21% -6.36% 493.18% -124.04% -
  Horiz. % 460.66% 206.01% 126.78% 88.52% 94.54% -24.04% 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 0.5572 0.1128 0.2657 0.2210 0.2038 0.1866 0.1408 25.74%
  YoY % 393.97% -57.55% 20.23% 8.44% 9.22% 32.53% -
  Horiz. % 395.74% 80.11% 188.71% 156.96% 144.74% 132.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.9450 1.5900 1.0000 1.1000 0.5800 0.3500 0.3300 -
P/RPS 0.39 0.25 0.17 0.22 0.13 0.09 0.09 27.66%
  YoY % 56.00% 47.06% -22.73% 69.23% 44.44% 0.00% -
  Horiz. % 433.33% 277.78% 188.89% 244.44% 144.44% 100.00% 100.00%
P/EPS 9.92 10.58 9.37 12.96 6.39 -15.29 3.43 19.34%
  YoY % -6.24% 12.91% -27.70% 102.82% 141.79% -545.77% -
  Horiz. % 289.21% 308.45% 273.18% 377.84% 186.30% -445.77% 100.00%
EY 10.08 9.45 10.67 7.72 15.65 -6.54 29.12 -16.19%
  YoY % 6.67% -11.43% 38.21% -50.67% 339.30% -122.46% -
  Horiz. % 34.62% 32.45% 36.64% 26.51% 53.74% -22.46% 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 1.50 3.53 0.82 0.95 0.54 0.36 0.45 22.20%
  YoY % -57.51% 330.49% -13.68% 75.93% 50.00% -20.00% -
  Horiz. % 333.33% 784.44% 182.22% 211.11% 120.00% 80.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 27/11/15 27/11/14 29/11/13 30/11/12 29/11/11 -
Price 1.0800 1.6100 1.4100 1.1000 0.5750 0.3700 0.3400 -
P/RPS 0.44 0.25 0.24 0.22 0.12 0.09 0.09 30.25%
  YoY % 76.00% 4.17% 9.09% 83.33% 33.33% 0.00% -
  Horiz. % 488.89% 277.78% 266.67% 244.44% 133.33% 100.00% 100.00%
P/EPS 11.34 10.71 13.22 12.96 6.34 -16.16 3.54 21.39%
  YoY % 5.88% -18.99% 2.01% 104.42% 139.23% -556.50% -
  Horiz. % 320.34% 302.54% 373.45% 366.10% 179.10% -456.50% 100.00%
EY 8.82 9.33 7.57 7.72 15.78 -6.19 28.27 -17.63%
  YoY % -5.47% 23.25% -1.94% -51.08% 354.93% -121.90% -
  Horiz. % 31.20% 33.00% 26.78% 27.31% 55.82% -21.90% 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 1.71 3.58 1.16 0.95 0.54 0.38 0.46 24.44%
  YoY % -52.23% 208.62% 22.11% 75.93% 42.11% -17.39% -
  Horiz. % 371.74% 778.26% 252.17% 206.52% 117.39% 82.61% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS