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 - 690,508
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 147.22 108.04 93.26 80.37 75.39 70.74 71.49 12.78%
  YoY % 36.26% 15.85% 16.04% 6.61% 6.57% -1.05% -
  Horiz. % 205.93% 151.13% 130.45% 112.42% 105.46% 98.95% 100.00%
EPS 2.72 0.86 2.49 0.16 0.72 1.28 0.55 30.50%
  YoY % 216.28% -65.46% 1,456.25% -77.78% -43.75% 132.73% -
  Horiz. % 494.55% 156.36% 452.73% 29.09% 130.91% 232.73% 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 0.2648 0.2193 0.2112 0.1871 0.1335 0.1279 0.1185 14.33%
  YoY % 20.75% 3.84% 12.88% 40.15% 4.38% 7.93% -
  Horiz. % 223.46% 185.06% 178.23% 157.89% 112.66% 107.93% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS