Highlights

[CAB] YoY TTM Result on 2015-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -5.92%    YoY -     123.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,775,836 1,571,509 1,197,148 957,399 701,473 629,926 535,897 22.09%
  YoY % 13.00% 31.27% 25.04% 36.48% 11.36% 17.55% -
  Horiz. % 331.38% 293.25% 223.39% 178.65% 130.90% 117.55% 100.00%
PBT 31,689 89,907 63,457 28,918 13,714 18,555 -3,562 -
  YoY % -64.75% 41.68% 119.44% 110.86% -26.09% 620.92% -
  Horiz. % -889.64% -2,524.06% -1,781.50% -811.85% -385.01% -520.92% 100.00%
Tax -8,618 -22,593 -14,012 -8,002 -7,297 -2,934 2,382 -
  YoY % 61.86% -61.24% -75.11% -9.66% -148.70% -223.17% -
  Horiz. % -361.80% -948.49% -588.25% -335.94% -306.34% -123.17% 100.00%
NP 23,071 67,314 49,445 20,916 6,417 15,621 -1,180 -
  YoY % -65.73% 36.14% 136.40% 225.95% -58.92% 1,423.81% -
  Horiz. % -1,955.17% -5,704.58% -4,190.25% -1,772.54% -543.81% -1,323.81% 100.00%
NP to SH 24,759 63,322 37,533 15,091 6,753 14,026 -5,604 -
  YoY % -60.90% 68.71% 148.71% 123.47% -51.85% 350.29% -
  Horiz. % -441.81% -1,129.94% -669.75% -269.29% -120.50% -250.29% 100.00%
Tax Rate 27.20 % 25.13 % 22.08 % 27.67 % 53.21 % 15.81 % - % -
  YoY % 8.24% 13.81% -20.20% -48.00% 236.56% 0.00% -
  Horiz. % 172.04% 158.95% 139.66% 175.02% 336.56% 100.00% -
Total Cost 1,752,765 1,504,195 1,147,703 936,483 695,056 614,305 537,077 21.78%
  YoY % 16.53% 31.06% 22.55% 34.73% 13.15% 14.38% -
  Horiz. % 326.35% 280.07% 213.69% 174.37% 129.41% 114.38% 100.00%
Net Worth 458,325 401,263 176,562 178,713 148,829 142,462 128,240 23.64%
  YoY % 14.22% 127.26% -1.20% 20.08% 4.47% 11.09% -
  Horiz. % 357.40% 312.90% 137.68% 139.36% 116.06% 111.09% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 458,325 401,263 176,562 178,713 148,829 142,462 128,240 23.64%
  YoY % 14.22% 127.26% -1.20% 20.08% 4.47% 11.09% -
  Horiz. % 357.40% 312.90% 137.68% 139.36% 116.06% 111.09% 100.00%
NOSH 645,529 617,329 176,562 150,179 131,707 131,910 130,857 30.46%
  YoY % 4.57% 249.64% 17.57% 14.02% -0.15% 0.80% -
  Horiz. % 493.31% 471.76% 134.93% 114.77% 100.65% 100.80% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.30 % 4.28 % 4.13 % 2.18 % 0.91 % 2.48 % -0.22 % -
  YoY % -69.63% 3.63% 89.45% 139.56% -63.31% 1,227.27% -
  Horiz. % -590.91% -1,945.45% -1,877.27% -990.91% -413.64% -1,127.27% 100.00%
ROE 5.40 % 15.78 % 21.26 % 8.44 % 4.54 % 9.85 % -4.37 % -
  YoY % -65.78% -25.78% 151.90% 85.90% -53.91% 325.40% -
  Horiz. % -123.57% -361.10% -486.50% -193.14% -103.89% -225.40% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 275.10 254.57 678.03 637.50 532.60 477.54 409.53 -6.41%
  YoY % 8.06% -62.45% 6.36% 19.70% 11.53% 16.61% -
  Horiz. % 67.17% 62.16% 165.56% 155.67% 130.05% 116.61% 100.00%
EPS 3.84 10.26 21.26 10.05 5.13 10.63 -4.28 -
  YoY % -62.57% -51.74% 111.54% 95.91% -51.74% 348.36% -
  Horiz. % -89.72% -239.72% -496.73% -234.81% -119.86% -248.36% 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 0.7100 0.6500 1.0000 1.1900 1.1300 1.0800 0.9800 -5.23%
  YoY % 9.23% -35.00% -15.97% 5.31% 4.63% 10.20% -
  Horiz. % 72.45% 66.33% 102.04% 121.43% 115.31% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 269.10 238.14 181.41 145.08 106.30 95.45 81.21 22.09%
  YoY % 13.00% 31.27% 25.04% 36.48% 11.37% 17.53% -
  Horiz. % 331.36% 293.24% 223.38% 178.65% 130.90% 117.53% 100.00%
EPS 3.75 9.60 5.69 2.29 1.02 2.13 -0.85 -
  YoY % -60.94% 68.72% 148.47% 124.51% -52.11% 350.59% -
  Horiz. % -441.18% -1,129.41% -669.41% -269.41% -120.00% -250.59% 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 0.6945 0.6080 0.2676 0.2708 0.2255 0.2159 0.1943 23.64%
  YoY % 14.23% 127.20% -1.18% 20.09% 4.45% 11.12% -
  Horiz. % 357.44% 312.92% 137.73% 139.37% 116.06% 111.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5200 0.9500 1.5400 1.5700 1.0200 0.5300 0.3700 -
P/RPS 0.19 0.37 0.23 0.25 0.19 0.11 0.09 13.26%
  YoY % -48.65% 60.87% -8.00% 31.58% 72.73% 22.22% -
  Horiz. % 211.11% 411.11% 255.56% 277.78% 211.11% 122.22% 100.00%
P/EPS 13.56 9.26 7.24 15.62 19.89 4.98 -8.64 -
  YoY % 46.44% 27.90% -53.65% -21.47% 299.40% 157.64% -
  Horiz. % -156.94% -107.18% -83.80% -180.79% -230.21% -57.64% 100.00%
EY 7.38 10.80 13.80 6.40 5.03 20.06 -11.57 -
  YoY % -31.67% -21.74% 115.62% 27.24% -74.93% 273.38% -
  Horiz. % -63.79% -93.34% -119.27% -55.32% -43.47% -173.38% 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 0.73 1.46 1.54 1.32 0.90 0.49 0.38 11.49%
  YoY % -50.00% -5.19% 16.67% 46.67% 83.67% 28.95% -
  Horiz. % 192.11% 384.21% 405.26% 347.37% 236.84% 128.95% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 25/02/16 27/02/15 27/02/14 22/02/13 -
Price 0.6100 0.9800 1.7000 1.7500 0.9200 0.5000 0.4450 -
P/RPS 0.22 0.38 0.25 0.27 0.17 0.10 0.11 12.24%
  YoY % -42.11% 52.00% -7.41% 58.82% 70.00% -9.09% -
  Horiz. % 200.00% 345.45% 227.27% 245.45% 154.55% 90.91% 100.00%
P/EPS 15.90 9.55 8.00 17.42 17.94 4.70 -10.39 -
  YoY % 66.49% 19.38% -54.08% -2.90% 281.70% 145.24% -
  Horiz. % -153.03% -91.92% -77.00% -167.66% -172.67% -45.24% 100.00%
EY 6.29 10.47 12.50 5.74 5.57 21.27 -9.62 -
  YoY % -39.92% -16.24% 117.77% 3.05% -73.81% 321.10% -
  Horiz. % -65.38% -108.84% -129.94% -59.67% -57.90% -221.10% 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 0.86 1.51 1.70 1.47 0.81 0.46 0.45 11.39%
  YoY % -43.05% -11.18% 15.65% 81.48% 76.09% 2.22% -
  Horiz. % 191.11% 335.56% 377.78% 326.67% 180.00% 102.22% 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.
 


 

130  285  501  1380 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 HSI-H8F 0.385+0.085 
 PRESBHD 0.46-0.025 
 MTAG 0.625+0.005 
 IRIS 0.140.00 
 TANCO 0.08+0.005 
 ARMADA 0.49-0.005 
 HSI-C7K 0.36-0.08 
Partners & Brokers