[CABNET] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -31.79%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 47,183 41,873 39,660 41,256 52,336 52,109 44,166 4.49%
PBT 6,252 4,398 4,010 4,884 6,530 6,353 5,152 13.73%
Tax -1,572 -1,145 -1,076 -1,312 -1,293 -862 -338 177.84%
NP 4,680 3,253 2,934 3,572 5,237 5,490 4,814 -1.85%
-
NP to SH 4,721 3,274 2,934 3,572 5,237 5,490 4,814 -1.28%
-
Tax Rate 25.14% 26.03% 26.83% 26.86% 19.80% 13.57% 6.56% -
Total Cost 42,503 38,620 36,726 37,684 47,099 46,618 39,352 5.25%
-
Net Worth 40,774 36,814 32,034 44,252 40,649 39,308 35,990 8.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,239 1,567 - - 609 794 1,136 5.94%
Div Payout % 26.26% 47.87% - - 11.64% 14.47% 23.61% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 40,774 36,814 32,034 44,252 40,649 39,308 35,990 8.65%
NOSH 178,750 178,750 178,750 130,000 130,000 130,000 130,000 23.58%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.92% 7.77% 7.40% 8.66% 10.01% 10.54% 10.90% -
ROE 11.58% 8.90% 9.16% 8.07% 12.88% 13.97% 13.38% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.45 28.49 30.32 31.74 42.94 43.73 38.86 -14.96%
EPS 3.05 2.23 2.24 2.76 4.30 4.61 4.24 -19.66%
DPS 0.80 1.07 0.00 0.00 0.50 0.67 1.00 -13.78%
NAPS 0.2631 0.2505 0.2449 0.3404 0.3335 0.3299 0.3167 -11.59%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.40 23.43 22.19 23.08 29.28 29.15 24.71 4.49%
EPS 2.64 1.83 1.64 2.00 2.93 3.07 2.69 -1.23%
DPS 0.69 0.88 0.00 0.00 0.34 0.44 0.64 5.12%
NAPS 0.2281 0.206 0.1792 0.2476 0.2274 0.2199 0.2013 8.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.22 0.305 0.375 0.595 0.65 0.62 0.65 -
P/RPS 0.72 1.07 1.24 1.87 1.51 1.42 1.67 -42.84%
P/EPS 7.22 13.69 16.72 21.65 15.13 13.45 15.34 -39.40%
EY 13.85 7.31 5.98 4.62 6.61 7.43 6.52 65.02%
DY 3.64 3.50 0.00 0.00 0.77 1.08 1.54 77.16%
P/NAPS 0.84 1.22 1.53 1.75 1.95 1.88 2.05 -44.74%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 28/08/18 30/05/18 23/02/18 30/11/17 25/08/17 -
Price 0.235 0.27 0.315 0.57 0.64 0.645 0.63 -
P/RPS 0.77 0.95 1.04 1.80 1.49 1.47 1.62 -39.01%
P/EPS 7.71 12.12 14.04 20.74 14.90 14.00 14.87 -35.38%
EY 12.96 8.25 7.12 4.82 6.71 7.14 6.72 54.75%
DY 3.40 3.95 0.00 0.00 0.78 1.03 1.59 65.74%
P/NAPS 0.89 1.08 1.29 1.67 1.92 1.96 1.99 -41.43%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment