Highlights

[CAB] YoY TTM Result on 2015-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     -11.58%    YoY -     -65.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,647,336 1,278,567 1,016,562 746,058 643,950 554,993 520,562 21.16%
  YoY % 28.84% 25.77% 36.26% 15.86% 16.03% 6.61% -
  Horiz. % 316.45% 245.61% 195.28% 143.32% 123.70% 106.61% 100.00%
PBT 90,314 70,158 35,086 12,446 24,702 4,383 8,348 48.69%
  YoY % 28.73% 99.96% 181.91% -49.62% 463.59% -47.50% -
  Horiz. % 1,081.86% 840.42% 420.29% 149.09% 295.90% 52.50% 100.00%
Tax -22,244 -16,954 -8,336 -6,388 -6,093 1,617 -2,474 44.18%
  YoY % -31.20% -103.38% -30.49% -4.84% -476.81% 165.36% -
  Horiz. % 899.11% 685.29% 336.94% 258.21% 246.28% -65.36% 100.00%
NP 68,070 53,204 26,750 6,058 18,609 6,000 5,874 50.40%
  YoY % 27.94% 98.89% 341.56% -67.45% 210.15% 2.15% -
  Horiz. % 1,158.84% 905.75% 455.40% 103.13% 316.80% 102.15% 100.00%
NP to SH 64,897 41,266 18,776 5,971 17,165 1,084 4,948 53.54%
  YoY % 57.27% 119.78% 214.45% -65.21% 1,483.49% -78.09% -
  Horiz. % 1,311.58% 833.99% 379.47% 120.68% 346.91% 21.91% 100.00%
Tax Rate 24.63 % 24.17 % 23.76 % 51.33 % 24.67 % -36.89 % 29.64 % -3.04%
  YoY % 1.90% 1.73% -53.71% 108.07% 166.87% -224.46% -
  Horiz. % 83.10% 81.55% 80.16% 173.18% 83.23% -124.46% 100.00%
Total Cost 1,579,266 1,225,363 989,812 740,000 625,341 548,993 514,688 20.54%
  YoY % 28.88% 23.80% 33.76% 18.34% 13.91% 6.67% -
  Horiz. % 306.84% 238.08% 192.31% 143.78% 121.50% 106.67% 100.00%
Net Worth 408,515 179,061 182,867 151,436 145,809 129,181 92,154 28.15%
  YoY % 128.14% -2.08% 20.75% 3.86% 12.87% 40.18% -
  Horiz. % 443.29% 194.30% 198.43% 164.33% 158.22% 140.18% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 408,515 179,061 182,867 151,436 145,809 129,181 92,154 28.15%
  YoY % 128.14% -2.08% 20.75% 3.86% 12.87% 40.18% -
  Horiz. % 443.29% 194.30% 198.43% 164.33% 158.22% 140.18% 100.00%
NOSH 618,963 179,061 152,389 131,684 131,360 131,818 131,649 29.42%
  YoY % 245.67% 17.50% 15.72% 0.25% -0.35% 0.13% -
  Horiz. % 470.16% 136.01% 115.75% 100.03% 99.78% 100.13% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.13 % 4.16 % 2.63 % 0.81 % 2.89 % 1.08 % 1.13 % 24.10%
  YoY % -0.72% 58.17% 224.69% -71.97% 167.59% -4.42% -
  Horiz. % 365.49% 368.14% 232.74% 71.68% 255.75% 95.58% 100.00%
ROE 15.89 % 23.05 % 10.27 % 3.94 % 11.77 % 0.84 % 5.37 % 19.81%
  YoY % -31.06% 124.44% 160.66% -66.53% 1,301.19% -84.36% -
  Horiz. % 295.90% 429.24% 191.25% 73.37% 219.18% 15.64% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 266.14 714.04 667.08 566.55 490.22 421.03 395.41 -6.38%
  YoY % -62.73% 7.04% 17.74% 15.57% 16.43% 6.48% -
  Horiz. % 67.31% 180.58% 168.71% 143.28% 123.98% 106.48% 100.00%
EPS 10.48 23.05 12.32 4.53 13.07 0.82 3.76 18.62%
  YoY % -54.53% 87.09% 171.96% -65.34% 1,493.90% -78.19% -
  Horiz. % 278.72% 613.03% 327.66% 120.48% 347.61% 21.81% 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 0.6600 1.0000 1.2000 1.1500 1.1100 0.9800 0.7000 -0.98%
  YoY % -34.00% -16.67% 4.35% 3.60% 13.27% 40.00% -
  Horiz. % 94.29% 142.86% 171.43% 164.29% 158.57% 140.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,404
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 249.82 193.90 154.16 113.14 97.66 84.17 78.94 21.16%
  YoY % 28.84% 25.78% 36.26% 15.85% 16.03% 6.63% -
  Horiz. % 316.47% 245.63% 195.29% 143.32% 123.71% 106.63% 100.00%
EPS 9.84 6.26 2.85 0.91 2.60 0.16 0.75 53.55%
  YoY % 57.19% 119.65% 213.19% -65.00% 1,525.00% -78.67% -
  Horiz. % 1,312.00% 834.67% 380.00% 121.33% 346.67% 21.33% 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 0.6195 0.2716 0.2773 0.2297 0.2211 0.1959 0.1398 28.15%
  YoY % 128.09% -2.06% 20.72% 3.89% 12.86% 40.13% -
  Horiz. % 443.13% 194.28% 198.35% 164.31% 158.15% 140.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8950 2.2500 1.6100 1.0500 0.4800 0.4450 0.4000 -
P/RPS 0.34 0.32 0.24 0.19 0.10 0.11 0.10 22.61%
  YoY % 6.25% 33.33% 26.32% 90.00% -9.09% 10.00% -
  Horiz. % 340.00% 320.00% 240.00% 190.00% 100.00% 110.00% 100.00%
P/EPS 8.54 9.76 13.07 23.16 3.67 54.11 10.64 -3.60%
  YoY % -12.50% -25.33% -43.57% 531.06% -93.22% 408.55% -
  Horiz. % 80.26% 91.73% 122.84% 217.67% 34.49% 508.55% 100.00%
EY 11.71 10.24 7.65 4.32 27.22 1.85 9.40 3.73%
  YoY % 14.36% 33.86% 77.08% -84.13% 1,371.35% -80.32% -
  Horiz. % 124.57% 108.94% 81.38% 45.96% 289.57% 19.68% 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 1.36 2.25 1.34 0.91 0.43 0.45 0.57 15.59%
  YoY % -39.56% 67.91% 47.25% 111.63% -4.44% -21.05% -
  Horiz. % 238.60% 394.74% 235.09% 159.65% 75.44% 78.95% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.9200 2.9500 1.6000 1.0700 0.5750 0.5650 0.3200 -
P/RPS 0.35 0.41 0.24 0.19 0.12 0.13 0.08 27.87%
  YoY % -14.63% 70.83% 26.32% 58.33% -7.69% 62.50% -
  Horiz. % 437.50% 512.50% 300.00% 237.50% 150.00% 162.50% 100.00%
P/EPS 8.77 12.80 12.99 23.60 4.40 68.71 8.51 0.50%
  YoY % -31.48% -1.46% -44.96% 436.36% -93.60% 707.40% -
  Horiz. % 103.06% 150.41% 152.64% 277.32% 51.70% 807.40% 100.00%
EY 11.40 7.81 7.70 4.24 22.73 1.46 11.75 -0.50%
  YoY % 45.97% 1.43% 81.60% -81.35% 1,456.85% -87.57% -
  Horiz. % 97.02% 66.47% 65.53% 36.09% 193.45% 12.43% 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 1.39 2.95 1.33 0.93 0.52 0.58 0.46 20.23%
  YoY % -52.88% 121.80% 43.01% 78.85% -10.34% 26.09% -
  Horiz. % 302.17% 641.30% 289.13% 202.17% 113.04% 126.09% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers