[CAB] QoQ Annualized Quarter Result on 30-Jun-2022 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- 34.04%
YoY- 572.31%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,256,388 2,229,220 1,954,278 1,945,033 1,940,146 1,976,836 1,718,860 19.90%
PBT 225,188 270,328 85,606 98,857 73,374 116,000 -30,350 -
Tax -39,420 -44,280 -29,286 -27,074 -22,478 -27,432 -5,867 256.48%
NP 185,768 226,048 56,320 71,782 50,896 88,568 -36,217 -
-
NP to SH 140,786 167,488 57,716 66,714 49,772 72,772 -20,160 -
-
Tax Rate 17.51% 16.38% 34.21% 27.39% 30.63% 23.65% - -
Total Cost 2,070,620 2,003,172 1,897,958 1,873,250 1,889,250 1,888,268 1,755,077 11.66%
-
Net Worth 575,104 547,050 504,969 497,138 467,300 459,303 441,576 19.27%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 575,104 547,050 504,969 497,138 467,300 459,303 441,576 19.27%
NOSH 701,892 701,892 701,892 701,892 698,008 698,008 690,508 1.09%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.23% 10.14% 2.88% 3.69% 2.62% 4.48% -2.11% -
ROE 24.48% 30.62% 11.43% 13.42% 10.65% 15.84% -4.57% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 321.72 317.85 278.65 277.78 278.17 284.06 249.12 18.60%
EPS 20.08 23.88 8.26 9.56 7.14 10.44 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.72 0.71 0.67 0.66 0.64 17.98%
Adjusted Per Share Value based on latest NOSH - 701,892
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 321.47 317.60 278.43 277.11 276.42 281.64 244.89 19.90%
EPS 20.06 23.86 8.22 9.50 7.09 10.37 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8194 0.7794 0.7194 0.7083 0.6658 0.6544 0.6291 19.28%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.72 0.49 0.48 0.525 0.50 0.515 0.47 -
P/RPS 0.22 0.15 0.17 0.19 0.18 0.18 0.19 10.27%
P/EPS 3.59 2.05 5.83 5.51 7.01 4.92 -16.09 -
EY 27.88 48.74 17.14 18.15 14.27 20.30 -6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 0.67 0.74 0.75 0.78 0.73 13.28%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 27/02/23 29/11/22 30/08/22 30/05/22 25/02/22 29/11/21 -
Price 0.665 0.52 0.475 0.51 0.51 0.53 0.50 -
P/RPS 0.21 0.16 0.17 0.18 0.18 0.19 0.20 3.30%
P/EPS 3.31 2.18 5.77 5.35 7.15 5.07 -17.11 -
EY 30.19 45.92 17.32 18.68 13.99 19.73 -5.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.66 0.72 0.76 0.80 0.78 2.55%

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