Highlights

[CAB] YoY TTM Result on 2017-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Dec-2017  [#1]
Profit Trend QoQ -     8.83%    YoY -     68.71%
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 - 659,404
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 269.31 238.32 181.55 145.19 106.38 95.53 81.27 22.09%
  YoY % 13.00% 31.27% 25.04% 36.48% 11.36% 17.55% -
  Horiz. % 331.38% 293.24% 223.39% 178.65% 130.90% 117.55% 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 0.6951 0.6085 0.2678 0.2710 0.2257 0.2160 0.1945 23.64%
  YoY % 14.23% 127.22% -1.18% 20.07% 4.49% 11.05% -
  Horiz. % 357.38% 312.85% 137.69% 139.33% 116.04% 111.05% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers