Highlights

[CAB] YoY TTM Result on 2018-12-31 [#1]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Dec-2018  [#1]
Profit Trend QoQ -     -15.74%    YoY -     -60.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,745,956 1,775,836 1,571,509 1,197,148 957,399 701,473 629,926 18.51%
  YoY % -1.68% 13.00% 31.27% 25.04% 36.48% 11.36% -
  Horiz. % 277.17% 281.91% 249.48% 190.05% 151.99% 111.36% 100.00%
PBT -9,125 31,689 89,907 63,457 28,918 13,714 18,555 -
  YoY % -128.80% -64.75% 41.68% 119.44% 110.86% -26.09% -
  Horiz. % -49.18% 170.78% 484.54% 341.99% 155.85% 73.91% 100.00%
Tax -7,447 -8,618 -22,593 -14,012 -8,002 -7,297 -2,934 16.79%
  YoY % 13.59% 61.86% -61.24% -75.11% -9.66% -148.70% -
  Horiz. % 253.82% 293.73% 770.04% 477.57% 272.73% 248.70% 100.00%
NP -16,572 23,071 67,314 49,445 20,916 6,417 15,621 -
  YoY % -171.83% -65.73% 36.14% 136.40% 225.95% -58.92% -
  Horiz. % -106.09% 147.69% 430.92% 316.53% 133.90% 41.08% 100.00%
NP to SH -3,563 24,759 63,322 37,533 15,091 6,753 14,026 -
  YoY % -114.39% -60.90% 68.71% 148.71% 123.47% -51.85% -
  Horiz. % -25.40% 176.52% 451.46% 267.60% 107.59% 48.15% 100.00%
Tax Rate - % 27.20 % 25.13 % 22.08 % 27.67 % 53.21 % 15.81 % -
  YoY % 0.00% 8.24% 13.81% -20.20% -48.00% 236.56% -
  Horiz. % 0.00% 172.04% 158.95% 139.66% 175.02% 336.56% 100.00%
Total Cost 1,762,528 1,752,765 1,504,195 1,147,703 936,483 695,056 614,305 19.19%
  YoY % 0.56% 16.53% 31.06% 22.55% 34.73% 13.15% -
  Horiz. % 286.91% 285.32% 244.86% 186.83% 152.45% 113.15% 100.00%
Net Worth 442,092 458,325 401,263 176,562 178,713 148,829 142,462 20.76%
  YoY % -3.54% 14.22% 127.26% -1.20% 20.08% 4.47% -
  Horiz. % 310.32% 321.72% 281.66% 123.94% 125.45% 104.47% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 442,092 458,325 401,263 176,562 178,713 148,829 142,462 20.76%
  YoY % -3.54% 14.22% 127.26% -1.20% 20.08% 4.47% -
  Horiz. % 310.32% 321.72% 281.66% 123.94% 125.45% 104.47% 100.00%
NOSH 659,840 645,529 617,329 176,562 150,179 131,707 131,910 30.76%
  YoY % 2.22% 4.57% 249.64% 17.57% 14.02% -0.15% -
  Horiz. % 500.22% 489.37% 467.99% 133.85% 113.85% 99.85% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.95 % 1.30 % 4.28 % 4.13 % 2.18 % 0.91 % 2.48 % -
  YoY % -173.08% -69.63% 3.63% 89.45% 139.56% -63.31% -
  Horiz. % -38.31% 52.42% 172.58% 166.53% 87.90% 36.69% 100.00%
ROE -0.81 % 5.40 % 15.78 % 21.26 % 8.44 % 4.54 % 9.85 % -
  YoY % -115.00% -65.78% -25.78% 151.90% 85.90% -53.91% -
  Horiz. % -8.22% 54.82% 160.20% 215.84% 85.69% 46.09% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 264.60 275.10 254.57 678.03 637.50 532.60 477.54 -9.37%
  YoY % -3.82% 8.06% -62.45% 6.36% 19.70% 11.53% -
  Horiz. % 55.41% 57.61% 53.31% 141.98% 133.50% 111.53% 100.00%
EPS -0.54 3.84 10.26 21.26 10.05 5.13 10.63 -
  YoY % -114.06% -62.57% -51.74% 111.54% 95.91% -51.74% -
  Horiz. % -5.08% 36.12% 96.52% 200.00% 94.54% 48.26% 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 0.6700 0.7100 0.6500 1.0000 1.1900 1.1300 1.0800 -7.65%
  YoY % -5.63% 9.23% -35.00% -15.97% 5.31% 4.63% -
  Horiz. % 62.04% 65.74% 60.19% 92.59% 110.19% 104.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 252.85 257.18 227.59 173.37 138.65 101.59 91.23 18.51%
  YoY % -1.68% 13.00% 31.27% 25.04% 36.48% 11.36% -
  Horiz. % 277.16% 281.90% 249.47% 190.04% 151.98% 111.36% 100.00%
EPS -0.52 3.59 9.17 5.44 2.19 0.98 2.03 -
  YoY % -114.48% -60.85% 68.57% 148.40% 123.47% -51.72% -
  Horiz. % -25.62% 176.85% 451.72% 267.98% 107.88% 48.28% 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 0.6402 0.6638 0.5811 0.2557 0.2588 0.2155 0.2063 20.76%
  YoY % -3.56% 14.23% 127.26% -1.20% 20.09% 4.46% -
  Horiz. % 310.32% 321.76% 281.68% 123.95% 125.45% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4100 0.5200 0.9500 1.5400 1.5700 1.0200 0.5300 -
P/RPS 0.15 0.19 0.37 0.23 0.25 0.19 0.11 5.30%
  YoY % -21.05% -48.65% 60.87% -8.00% 31.58% 72.73% -
  Horiz. % 136.36% 172.73% 336.36% 209.09% 227.27% 172.73% 100.00%
P/EPS -75.93 13.56 9.26 7.24 15.62 19.89 4.98 -
  YoY % -659.96% 46.44% 27.90% -53.65% -21.47% 299.40% -
  Horiz. % -1,524.70% 272.29% 185.94% 145.38% 313.65% 399.40% 100.00%
EY -1.32 7.38 10.80 13.80 6.40 5.03 20.06 -
  YoY % -117.89% -31.67% -21.74% 115.62% 27.24% -74.93% -
  Horiz. % -6.58% 36.79% 53.84% 68.79% 31.90% 25.07% 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 0.61 0.73 1.46 1.54 1.32 0.90 0.49 3.72%
  YoY % -16.44% -50.00% -5.19% 16.67% 46.67% 83.67% -
  Horiz. % 124.49% 148.98% 297.96% 314.29% 269.39% 183.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 28/02/18 27/02/17 25/02/16 27/02/15 27/02/14 -
Price 0.3550 0.6100 0.9800 1.7000 1.7500 0.9200 0.5000 -
P/RPS 0.13 0.22 0.38 0.25 0.27 0.17 0.10 4.47%
  YoY % -40.91% -42.11% 52.00% -7.41% 58.82% 70.00% -
  Horiz. % 130.00% 220.00% 380.00% 250.00% 270.00% 170.00% 100.00%
P/EPS -65.74 15.90 9.55 8.00 17.42 17.94 4.70 -
  YoY % -513.46% 66.49% 19.38% -54.08% -2.90% 281.70% -
  Horiz. % -1,398.72% 338.30% 203.19% 170.21% 370.64% 381.70% 100.00%
EY -1.52 6.29 10.47 12.50 5.74 5.57 21.27 -
  YoY % -124.17% -39.92% -16.24% 117.77% 3.05% -73.81% -
  Horiz. % -7.15% 29.57% 49.22% 58.77% 26.99% 26.19% 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 0.53 0.86 1.51 1.70 1.47 0.81 0.46 2.39%
  YoY % -38.37% -43.05% -11.18% 15.65% 81.48% 76.09% -
  Horiz. % 115.22% 186.96% 328.26% 369.57% 319.57% 176.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

352  280  630  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.12+0.005 
 BINTAI 0.85+0.055 
 VIVOCOM 1.13+0.12 
 KANGER 0.1850.00 
 BIOHLDG 0.32+0.005 
 ASB 0.17+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 
 VSOLAR 0.0450.00 

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