[CAB] QoQ Annualized Quarter Result on 30-Sep-2016 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 169.84%
YoY- 62.07%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,441,182 1,397,232 1,398,184 1,101,306 1,057,906 1,042,710 1,014,816 26.37%
PBT 71,714 60,074 51,620 46,711 22,854 13,180 -15,364 -
Tax -20,370 -16,028 -13,964 -10,754 -6,666 -3,628 -932 683.18%
NP 51,344 44,046 37,656 35,957 16,188 9,552 -16,296 -
-
NP to SH 41,341 34,530 29,380 25,998 9,634 3,994 -16,760 -
-
Tax Rate 28.40% 26.68% 27.05% 23.02% 29.17% 27.53% - -
Total Cost 1,389,838 1,353,186 1,360,528 1,065,349 1,041,718 1,033,158 1,031,112 22.04%
-
Net Worth 266,640 263,153 254,250 72,710 206,682 181,545 178,713 30.60%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 266,640 263,153 254,250 72,710 206,682 181,545 178,713 30.60%
NOSH 180,162 177,806 176,562 161,578 157,772 151,287 150,179 12.91%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.56% 3.15% 2.69% 3.26% 1.53% 0.92% -1.61% -
ROE 15.50% 13.12% 11.56% 35.76% 4.66% 2.20% -9.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 799.93 785.82 791.89 681.59 670.52 689.22 675.74 11.91%
EPS 22.95 19.42 16.64 5.15 6.11 2.64 -11.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.44 0.45 1.31 1.20 1.19 15.66%
Adjusted Per Share Value based on latest NOSH - 173,013
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 205.52 199.26 199.39 157.06 150.87 148.70 144.72 26.36%
EPS 5.90 4.92 4.19 3.71 1.37 0.57 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3803 0.3753 0.3626 0.1037 0.2947 0.2589 0.2549 30.60%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.84 2.25 1.54 1.59 1.57 1.61 1.57 -
P/RPS 0.36 0.29 0.19 0.23 0.23 0.23 0.23 34.84%
P/EPS 12.38 11.59 9.25 9.88 25.71 60.98 -14.07 -
EY 8.08 8.63 10.81 10.12 3.89 1.64 -7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.52 1.07 3.53 1.20 1.34 1.32 28.40%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 26/08/16 25/05/16 25/02/16 -
Price 1.04 2.95 1.70 1.61 1.78 1.60 1.75 -
P/RPS 0.13 0.38 0.21 0.24 0.27 0.23 0.26 -37.03%
P/EPS 4.53 15.19 10.22 10.01 29.15 60.61 -15.68 -
EY 22.06 6.58 9.79 9.99 3.43 1.65 -6.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.99 1.18 3.58 1.36 1.33 1.47 -39.04%

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