Highlights

[CAB] YoY TTM Result on 2012-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -86.18%    YoY -     -140.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 957,399 701,473 629,926 535,897 505,013 496,771 480,911 12.15%
  YoY % 36.48% 11.36% 17.55% 6.12% 1.66% 3.30% -
  Horiz. % 199.08% 145.86% 130.99% 111.43% 105.01% 103.30% 100.00%
PBT 28,918 13,714 18,555 -3,562 21,296 9,167 3,397 42.87%
  YoY % 110.86% -26.09% 620.92% -116.73% 132.31% 169.86% -
  Horiz. % 851.28% 403.71% 546.22% -104.86% 626.91% 269.86% 100.00%
Tax -8,002 -7,297 -2,934 2,382 -5,543 -3,094 -1,949 26.53%
  YoY % -9.66% -148.70% -223.17% 142.97% -79.15% -58.75% -
  Horiz. % 410.57% 374.40% 150.54% -122.22% 284.40% 158.75% 100.00%
NP 20,916 6,417 15,621 -1,180 15,753 6,073 1,448 56.03%
  YoY % 225.95% -58.92% 1,423.81% -107.49% 159.39% 319.41% -
  Horiz. % 1,444.48% 443.16% 1,078.80% -81.49% 1,087.91% 419.41% 100.00%
NP to SH 15,091 6,753 14,026 -5,604 13,929 5,510 2,818 32.25%
  YoY % 123.47% -51.85% 350.29% -140.23% 152.79% 95.53% -
  Horiz. % 535.52% 239.64% 497.73% -198.86% 494.29% 195.53% 100.00%
Tax Rate 27.67 % 53.21 % 15.81 % - % 26.03 % 33.75 % 57.37 % -11.44%
  YoY % -48.00% 236.56% 0.00% 0.00% -22.87% -41.17% -
  Horiz. % 48.23% 92.75% 27.56% 0.00% 45.37% 58.83% 100.00%
Total Cost 936,483 695,056 614,305 537,077 489,260 490,698 479,463 11.80%
  YoY % 34.73% 13.15% 14.38% 9.77% -0.29% 2.34% -
  Horiz. % 195.32% 144.97% 128.12% 112.02% 102.04% 102.34% 100.00%
Net Worth 178,713 148,829 142,462 128,240 98,320 85,172 82,856 13.66%
  YoY % 20.08% 4.47% 11.09% 30.43% 15.44% 2.79% -
  Horiz. % 215.69% 179.62% 171.94% 154.77% 118.66% 102.79% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 178,713 148,829 142,462 128,240 98,320 85,172 82,856 13.66%
  YoY % 20.08% 4.47% 11.09% 30.43% 15.44% 2.79% -
  Horiz. % 215.69% 179.62% 171.94% 154.77% 118.66% 102.79% 100.00%
NOSH 150,179 131,707 131,910 130,857 131,093 131,034 131,518 2.23%
  YoY % 14.02% -0.15% 0.80% -0.18% 0.05% -0.37% -
  Horiz. % 114.19% 100.14% 100.30% 99.50% 99.68% 99.63% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.18 % 0.91 % 2.48 % -0.22 % 3.12 % 1.22 % 0.30 % 39.15%
  YoY % 139.56% -63.31% 1,227.27% -107.05% 155.74% 306.67% -
  Horiz. % 726.67% 303.33% 826.67% -73.33% 1,040.00% 406.67% 100.00%
ROE 8.44 % 4.54 % 9.85 % -4.37 % 14.17 % 6.47 % 3.40 % 16.35%
  YoY % 85.90% -53.91% 325.40% -130.84% 119.01% 90.29% -
  Horiz. % 248.24% 133.53% 289.71% -128.53% 416.76% 190.29% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 637.50 532.60 477.54 409.53 385.23 379.11 365.66 9.70%
  YoY % 19.70% 11.53% 16.61% 6.31% 1.61% 3.68% -
  Horiz. % 174.34% 145.65% 130.60% 112.00% 105.35% 103.68% 100.00%
EPS 10.05 5.13 10.63 -4.28 10.63 4.21 2.14 29.39%
  YoY % 95.91% -51.74% 348.36% -140.26% 152.49% 96.73% -
  Horiz. % 469.63% 239.72% 496.73% -200.00% 496.73% 196.73% 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 1.1900 1.1300 1.0800 0.9800 0.7500 0.6500 0.6300 11.18%
  YoY % 5.31% 4.63% 10.20% 30.67% 15.38% 3.17% -
  Horiz. % 188.89% 179.37% 171.43% 155.56% 119.05% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 138.65 101.59 91.23 77.61 73.14 71.94 69.65 12.15%
  YoY % 36.48% 11.36% 17.55% 6.11% 1.67% 3.29% -
  Horiz. % 199.07% 145.86% 130.98% 111.43% 105.01% 103.29% 100.00%
EPS 2.19 0.98 2.03 -0.81 2.02 0.80 0.41 32.20%
  YoY % 123.47% -51.72% 350.62% -140.10% 152.50% 95.12% -
  Horiz. % 534.15% 239.02% 495.12% -197.56% 492.68% 195.12% 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 0.2588 0.2155 0.2063 0.1857 0.1424 0.1233 0.1200 13.66%
  YoY % 20.09% 4.46% 11.09% 30.41% 15.49% 2.75% -
  Horiz. % 215.67% 179.58% 171.92% 154.75% 118.67% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.5700 1.0200 0.5300 0.3700 0.3400 0.3100 0.3400 -
P/RPS 0.25 0.19 0.11 0.09 0.09 0.08 0.09 18.55%
  YoY % 31.58% 72.73% 22.22% 0.00% 12.50% -11.11% -
  Horiz. % 277.78% 211.11% 122.22% 100.00% 100.00% 88.89% 100.00%
P/EPS 15.62 19.89 4.98 -8.64 3.20 7.37 15.87 -0.26%
  YoY % -21.47% 299.40% 157.64% -370.00% -56.58% -53.56% -
  Horiz. % 98.42% 125.33% 31.38% -54.44% 20.16% 46.44% 100.00%
EY 6.40 5.03 20.06 -11.57 31.25 13.56 6.30 0.26%
  YoY % 27.24% -74.93% 273.38% -137.02% 130.46% 115.24% -
  Horiz. % 101.59% 79.84% 318.41% -183.65% 496.03% 215.24% 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 1.32 0.90 0.49 0.38 0.45 0.48 0.54 16.06%
  YoY % 46.67% 83.67% 28.95% -15.56% -6.25% -11.11% -
  Horiz. % 244.44% 166.67% 90.74% 70.37% 83.33% 88.89% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 22/02/13 27/02/12 28/02/11 25/02/10 -
Price 1.7500 0.9200 0.5000 0.4450 0.3800 0.3000 0.2900 -
P/RPS 0.27 0.17 0.10 0.11 0.10 0.08 0.08 22.46%
  YoY % 58.82% 70.00% -9.09% 10.00% 25.00% 0.00% -
  Horiz. % 337.50% 212.50% 125.00% 137.50% 125.00% 100.00% 100.00%
P/EPS 17.42 17.94 4.70 -10.39 3.58 7.13 13.53 4.30%
  YoY % -2.90% 281.70% 145.24% -390.22% -49.79% -47.30% -
  Horiz. % 128.75% 132.59% 34.74% -76.79% 26.46% 52.70% 100.00%
EY 5.74 5.57 21.27 -9.62 27.96 14.02 7.39 -4.12%
  YoY % 3.05% -73.81% 321.10% -134.41% 99.43% 89.72% -
  Horiz. % 77.67% 75.37% 287.82% -130.18% 378.35% 189.72% 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 1.47 0.81 0.46 0.45 0.51 0.46 0.46 21.35%
  YoY % 81.48% 76.09% 2.22% -11.76% 10.87% 0.00% -
  Horiz. % 319.57% 176.09% 100.00% 97.83% 110.87% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

451  317  630  1066 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.85+0.085 
 KANGER 0.19+0.005 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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