Highlights

[CAB] YoY TTM Result on 2009-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     47.85%    YoY -     672.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 535,897 505,013 496,771 480,911 576,562 464,660 359,675 6.87%
  YoY % 6.12% 1.66% 3.30% -16.59% 24.08% 29.19% -
  Horiz. % 148.99% 140.41% 138.12% 133.71% 160.30% 129.19% 100.00%
PBT -3,562 21,296 9,167 3,397 1,132 6,204 -17,985 -23.63%
  YoY % -116.73% 132.31% 169.86% 200.09% -81.75% 134.50% -
  Horiz. % 19.81% -118.41% -50.97% -18.89% -6.29% -34.50% 100.00%
Tax 2,382 -5,543 -3,094 -1,949 -2,387 -1,516 521 28.80%
  YoY % 142.97% -79.15% -58.75% 18.35% -57.45% -390.98% -
  Horiz. % 457.20% -1,063.92% -593.86% -374.09% -458.16% -290.98% 100.00%
NP -1,180 15,753 6,073 1,448 -1,255 4,688 -17,464 -36.15%
  YoY % -107.49% 159.39% 319.41% 215.38% -126.77% 126.84% -
  Horiz. % 6.76% -90.20% -34.77% -8.29% 7.19% -26.84% 100.00%
NP to SH -5,604 13,929 5,510 2,818 -492 4,808 -16,494 -16.45%
  YoY % -140.23% 152.79% 95.53% 672.76% -110.23% 129.15% -
  Horiz. % 33.98% -84.45% -33.41% -17.09% 2.98% -29.15% 100.00%
Tax Rate - % 26.03 % 33.75 % 57.37 % 210.87 % 24.44 % - % -
  YoY % 0.00% -22.87% -41.17% -72.79% 762.81% 0.00% -
  Horiz. % 0.00% 106.51% 138.09% 234.74% 862.81% 100.00% -
Total Cost 537,077 489,260 490,698 479,463 577,817 459,972 377,139 6.06%
  YoY % 9.77% -0.29% 2.34% -17.02% 25.62% 21.96% -
  Horiz. % 142.41% 129.73% 130.11% 127.13% 153.21% 121.96% 100.00%
Net Worth 128,240 98,320 85,172 82,856 78,606 80,300 67,248 11.35%
  YoY % 30.43% 15.44% 2.79% 5.41% -2.11% 19.41% -
  Horiz. % 190.69% 146.20% 126.65% 123.21% 116.89% 119.41% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 0 0 0 0 0 0 2,951 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 128,240 98,320 85,172 82,856 78,606 80,300 67,248 11.35%
  YoY % 30.43% 15.44% 2.79% 5.41% -2.11% 19.41% -
  Horiz. % 190.69% 146.20% 126.65% 123.21% 116.89% 119.41% 100.00%
NOSH 130,857 131,093 131,034 131,518 131,011 131,640 131,860 -0.13%
  YoY % -0.18% 0.05% -0.37% 0.39% -0.48% -0.17% -
  Horiz. % 99.24% 99.42% 99.37% 99.74% 99.36% 99.83% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.22 % 3.12 % 1.22 % 0.30 % -0.22 % 1.01 % -4.86 % -40.27%
  YoY % -107.05% 155.74% 306.67% 236.36% -121.78% 120.78% -
  Horiz. % 4.53% -64.20% -25.10% -6.17% 4.53% -20.78% 100.00%
ROE -4.37 % 14.17 % 6.47 % 3.40 % -0.63 % 5.99 % -24.53 % -24.97%
  YoY % -130.84% 119.01% 90.29% 639.68% -110.52% 124.42% -
  Horiz. % 17.81% -57.77% -26.38% -13.86% 2.57% -24.42% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 409.53 385.23 379.11 365.66 440.09 352.98 272.77 7.00%
  YoY % 6.31% 1.61% 3.68% -16.91% 24.68% 29.41% -
  Horiz. % 150.14% 141.23% 138.99% 134.05% 161.34% 129.41% 100.00%
EPS -4.28 10.63 4.21 2.14 -0.38 3.65 -12.51 -16.36%
  YoY % -140.26% 152.49% 96.73% 663.16% -110.41% 129.18% -
  Horiz. % 34.21% -84.97% -33.65% -17.11% 3.04% -29.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9800 0.7500 0.6500 0.6300 0.6000 0.6100 0.5100 11.49%
  YoY % 30.67% 15.38% 3.17% 5.00% -1.64% 19.61% -
  Horiz. % 192.16% 147.06% 127.45% 123.53% 117.65% 119.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 81.21 76.53 75.28 72.87 87.37 70.41 54.50 6.87%
  YoY % 6.12% 1.66% 3.31% -16.60% 24.09% 29.19% -
  Horiz. % 149.01% 140.42% 138.13% 133.71% 160.31% 129.19% 100.00%
EPS -0.85 2.11 0.83 0.43 -0.07 0.73 -2.50 -16.44%
  YoY % -140.28% 154.22% 93.02% 714.29% -109.59% 129.20% -
  Horiz. % 34.00% -84.40% -33.20% -17.20% 2.80% -29.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1943 0.1490 0.1291 0.1256 0.1191 0.1217 0.1019 11.35%
  YoY % 30.40% 15.41% 2.79% 5.46% -2.14% 19.43% -
  Horiz. % 190.68% 146.22% 126.69% 123.26% 116.88% 119.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3700 0.3400 0.3100 0.3400 0.3100 0.3800 0.5700 -
P/RPS 0.09 0.09 0.08 0.09 0.07 0.11 0.21 -13.16%
  YoY % 0.00% 12.50% -11.11% 28.57% -36.36% -47.62% -
  Horiz. % 42.86% 42.86% 38.10% 42.86% 33.33% 52.38% 100.00%
P/EPS -8.64 3.20 7.37 15.87 -82.55 10.40 -4.56 11.23%
  YoY % -370.00% -56.58% -53.56% 119.22% -893.75% 328.07% -
  Horiz. % 189.47% -70.18% -161.62% -348.03% 1,810.31% -228.07% 100.00%
EY -11.57 31.25 13.56 6.30 -1.21 9.61 -21.95 -10.11%
  YoY % -137.02% 130.46% 115.24% 620.66% -112.59% 143.78% -
  Horiz. % 52.71% -142.37% -61.78% -28.70% 5.51% -43.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.93 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.45 0.48 0.54 0.52 0.62 1.12 -16.47%
  YoY % -15.56% -6.25% -11.11% 3.85% -16.13% -44.64% -
  Horiz. % 33.93% 40.18% 42.86% 48.21% 46.43% 55.36% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.4450 0.3800 0.3000 0.2900 0.3100 0.3500 0.5100 -
P/RPS 0.11 0.10 0.08 0.08 0.07 0.10 0.19 -8.70%
  YoY % 10.00% 25.00% 0.00% 14.29% -30.00% -47.37% -
  Horiz. % 57.89% 52.63% 42.11% 42.11% 36.84% 52.63% 100.00%
P/EPS -10.39 3.58 7.13 13.53 -82.55 9.58 -4.08 16.84%
  YoY % -390.22% -49.79% -47.30% 116.39% -961.69% 334.80% -
  Horiz. % 254.66% -87.75% -174.75% -331.62% 2,023.28% -234.80% 100.00%
EY -9.62 27.96 14.02 7.39 -1.21 10.44 -24.53 -14.43%
  YoY % -134.41% 99.43% 89.72% 710.74% -111.59% 142.56% -
  Horiz. % 39.22% -113.98% -57.15% -30.13% 4.93% -42.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.51 0.46 0.46 0.52 0.57 1.00 -12.45%
  YoY % -11.76% 10.87% 0.00% -11.54% -8.77% -43.00% -
  Horiz. % 45.00% 51.00% 46.00% 46.00% 52.00% 57.00% 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.
 


 

125  237  480  1454 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.095+0.005 
Partners & Brokers