[CAB] QoQ Annualized Quarter Result on 30-Jun-2017 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 19.73%
YoY- 329.09%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,707,722 1,715,856 1,492,091 1,441,182 1,397,232 1,398,184 1,101,306 34.00%
PBT 74,476 78,796 83,113 71,714 60,074 51,620 46,711 36.51%
Tax -17,732 -18,768 -21,392 -20,370 -16,028 -13,964 -10,754 39.61%
NP 56,744 60,028 61,721 51,344 44,046 37,656 35,957 35.58%
-
NP to SH 47,958 49,936 58,183 41,341 34,530 29,380 25,998 50.46%
-
Tax Rate 23.81% 23.82% 25.74% 28.40% 26.68% 27.05% 23.02% -
Total Cost 1,650,978 1,655,828 1,430,370 1,389,838 1,353,186 1,360,528 1,065,349 33.95%
-
Net Worth 408,515 401,263 362,206 266,640 263,153 254,250 72,710 216.37%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 408,515 401,263 362,206 266,640 263,153 254,250 72,710 216.37%
NOSH 626,187 623,714 574,930 180,162 177,806 176,562 161,578 146.92%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.32% 3.50% 4.14% 3.56% 3.15% 2.69% 3.26% -
ROE 11.74% 12.44% 16.06% 15.50% 13.12% 11.56% 35.76% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 275.90 277.95 259.53 799.93 785.82 791.89 681.59 -45.30%
EPS 7.76 8.08 10.12 22.95 19.42 16.64 5.15 31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.63 1.48 1.48 1.44 0.45 29.11%
Adjusted Per Share Value based on latest NOSH - 185,188
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 243.30 244.46 212.58 205.33 199.07 199.20 156.91 34.00%
EPS 6.83 7.11 8.29 5.89 4.92 4.19 3.70 50.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.5717 0.516 0.3799 0.3749 0.3622 0.1036 216.34%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.895 0.95 0.945 2.84 2.25 1.54 1.59 -
P/RPS 0.32 0.34 0.36 0.36 0.29 0.19 0.23 24.65%
P/EPS 11.55 11.74 9.34 12.38 11.59 9.25 9.88 10.98%
EY 8.66 8.51 10.71 8.08 8.63 10.81 10.12 -9.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.46 1.50 1.92 1.52 1.07 3.53 -47.08%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.92 0.98 1.08 1.04 2.95 1.70 1.61 -
P/RPS 0.33 0.35 0.42 0.13 0.38 0.21 0.24 23.67%
P/EPS 11.87 12.12 10.67 4.53 15.19 10.22 10.01 12.04%
EY 8.42 8.25 9.37 22.06 6.58 9.79 9.99 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.51 1.71 0.70 1.99 1.18 3.58 -46.80%

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