Highlights

[CAB] YoY TTM Result on 2013-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     119.34%    YoY -     -78.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,016,562 746,058 643,950 554,993 520,562 488,452 493,667 12.78%
  YoY % 36.26% 15.86% 16.03% 6.61% 6.57% -1.06% -
  Horiz. % 205.92% 151.13% 130.44% 112.42% 105.45% 98.94% 100.00%
PBT 35,086 12,446 24,702 4,383 8,348 14,582 5,096 37.89%
  YoY % 181.91% -49.62% 463.59% -47.50% -42.75% 186.15% -
  Horiz. % 688.50% 244.23% 484.73% 86.01% 163.81% 286.15% 100.00%
Tax -8,336 -6,388 -6,093 1,617 -2,474 -4,412 -1,891 28.02%
  YoY % -30.49% -4.84% -476.81% 165.36% 43.93% -133.32% -
  Horiz. % 440.82% 337.81% 322.21% -85.51% 130.83% 233.32% 100.00%
NP 26,750 6,058 18,609 6,000 5,874 10,170 3,205 42.38%
  YoY % 341.56% -67.45% 210.15% 2.15% -42.24% 217.32% -
  Horiz. % 834.63% 189.02% 580.62% 187.21% 183.28% 317.32% 100.00%
NP to SH 18,776 5,971 17,165 1,084 4,948 8,832 3,790 30.53%
  YoY % 214.45% -65.21% 1,483.49% -78.09% -43.98% 133.03% -
  Horiz. % 495.41% 157.55% 452.90% 28.60% 130.55% 233.03% 100.00%
Tax Rate 23.76 % 51.33 % 24.67 % -36.89 % 29.64 % 30.26 % 37.11 % -7.16%
  YoY % -53.71% 108.07% 166.87% -224.46% -2.05% -18.46% -
  Horiz. % 64.03% 138.32% 66.48% -99.41% 79.87% 81.54% 100.00%
Total Cost 989,812 740,000 625,341 548,993 514,688 478,282 490,462 12.40%
  YoY % 33.76% 18.34% 13.91% 6.67% 7.61% -2.48% -
  Horiz. % 201.81% 150.88% 127.50% 111.93% 104.94% 97.52% 100.00%
Net Worth 182,867 151,436 145,809 129,181 92,154 88,295 81,802 14.33%
  YoY % 20.75% 3.86% 12.87% 40.18% 4.37% 7.94% -
  Horiz. % 223.55% 185.12% 178.24% 157.92% 112.65% 107.94% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 182,867 151,436 145,809 129,181 92,154 88,295 81,802 14.33%
  YoY % 20.75% 3.86% 12.87% 40.18% 4.37% 7.94% -
  Horiz. % 223.55% 185.12% 178.24% 157.92% 112.65% 107.94% 100.00%
NOSH 152,389 131,684 131,360 131,818 131,649 131,783 131,940 2.43%
  YoY % 15.72% 0.25% -0.35% 0.13% -0.10% -0.12% -
  Horiz. % 115.50% 99.81% 99.56% 99.91% 99.78% 99.88% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.63 % 0.81 % 2.89 % 1.08 % 1.13 % 2.08 % 0.65 % 26.21%
  YoY % 224.69% -71.97% 167.59% -4.42% -45.67% 220.00% -
  Horiz. % 404.62% 124.62% 444.62% 166.15% 173.85% 320.00% 100.00%
ROE 10.27 % 3.94 % 11.77 % 0.84 % 5.37 % 10.00 % 4.63 % 14.19%
  YoY % 160.66% -66.53% 1,301.19% -84.36% -46.30% 115.98% -
  Horiz. % 221.81% 85.10% 254.21% 18.14% 115.98% 215.98% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 667.08 566.55 490.22 421.03 395.41 370.65 374.16 10.11%
  YoY % 17.74% 15.57% 16.43% 6.48% 6.68% -0.94% -
  Horiz. % 178.29% 151.42% 131.02% 112.53% 105.68% 99.06% 100.00%
EPS 12.32 4.53 13.07 0.82 3.76 6.70 2.87 27.46%
  YoY % 171.96% -65.34% 1,493.90% -78.19% -43.88% 133.45% -
  Horiz. % 429.27% 157.84% 455.40% 28.57% 131.01% 233.45% 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 1.2000 1.1500 1.1100 0.9800 0.7000 0.6700 0.6200 11.62%
  YoY % 4.35% 3.60% 13.27% 40.00% 4.48% 8.06% -
  Horiz. % 193.55% 185.48% 179.03% 158.06% 112.90% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,922
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 154.04 113.05 97.58 84.10 78.88 74.02 74.81 12.78%
  YoY % 36.26% 15.85% 16.03% 6.62% 6.57% -1.06% -
  Horiz. % 205.91% 151.12% 130.44% 112.42% 105.44% 98.94% 100.00%
EPS 2.85 0.90 2.60 0.16 0.75 1.34 0.57 30.73%
  YoY % 216.67% -65.38% 1,525.00% -78.67% -44.03% 135.09% -
  Horiz. % 500.00% 157.89% 456.14% 28.07% 131.58% 235.09% 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 0.2771 0.2295 0.2209 0.1958 0.1396 0.1338 0.1240 14.33%
  YoY % 20.74% 3.89% 12.82% 40.26% 4.33% 7.90% -
  Horiz. % 223.47% 185.08% 178.15% 157.90% 112.58% 107.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.6100 1.0500 0.4800 0.4450 0.4000 0.3000 0.3100 -
P/RPS 0.24 0.19 0.10 0.11 0.10 0.08 0.08 20.07%
  YoY % 26.32% 90.00% -9.09% 10.00% 25.00% 0.00% -
  Horiz. % 300.00% 237.50% 125.00% 137.50% 125.00% 100.00% 100.00%
P/EPS 13.07 23.16 3.67 54.11 10.64 4.48 10.79 3.24%
  YoY % -43.57% 531.06% -93.22% 408.55% 137.50% -58.48% -
  Horiz. % 121.13% 214.64% 34.01% 501.48% 98.61% 41.52% 100.00%
EY 7.65 4.32 27.22 1.85 9.40 22.34 9.27 -3.15%
  YoY % 77.08% -84.13% 1,371.35% -80.32% -57.92% 140.99% -
  Horiz. % 82.52% 46.60% 293.64% 19.96% 101.40% 240.99% 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 1.34 0.91 0.43 0.45 0.57 0.45 0.50 17.84%
  YoY % 47.25% 111.63% -4.44% -21.05% 26.67% -10.00% -
  Horiz. % 268.00% 182.00% 86.00% 90.00% 114.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 30/05/11 27/05/10 -
Price 1.6000 1.0700 0.5750 0.5650 0.3200 0.2900 0.3000 -
P/RPS 0.24 0.19 0.12 0.13 0.08 0.08 0.08 20.07%
  YoY % 26.32% 58.33% -7.69% 62.50% 0.00% 0.00% -
  Horiz. % 300.00% 237.50% 150.00% 162.50% 100.00% 100.00% 100.00%
P/EPS 12.99 23.60 4.40 68.71 8.51 4.33 10.44 3.71%
  YoY % -44.96% 436.36% -93.60% 707.40% 96.54% -58.52% -
  Horiz. % 124.43% 226.05% 42.15% 658.14% 81.51% 41.48% 100.00%
EY 7.70 4.24 22.73 1.46 11.75 23.11 9.58 -3.57%
  YoY % 81.60% -81.35% 1,456.85% -87.57% -49.16% 141.23% -
  Horiz. % 80.38% 44.26% 237.27% 15.24% 122.65% 241.23% 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 1.33 0.93 0.52 0.58 0.46 0.43 0.48 18.50%
  YoY % 43.01% 78.85% -10.34% 26.09% 6.98% -10.42% -
  Horiz. % 277.08% 193.75% 108.33% 120.83% 95.83% 89.58% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers