[CAB] QoQ Annualized Quarter Result on 30-Sep-2022 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Sep-2022 [#4]
Profit Trend
QoQ- -13.49%
YoY- 386.29%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,251,894 2,256,388 2,229,220 1,954,278 1,945,033 1,940,146 1,976,836 9.09%
PBT 208,196 225,188 270,328 85,606 98,857 73,374 116,000 47.84%
Tax -37,240 -39,420 -44,280 -29,286 -27,074 -22,478 -27,432 22.67%
NP 170,956 185,768 226,048 56,320 71,782 50,896 88,568 55.21%
-
NP to SH 128,722 140,786 167,488 57,716 66,714 49,772 72,772 46.41%
-
Tax Rate 17.89% 17.51% 16.38% 34.21% 27.39% 30.63% 23.65% -
Total Cost 2,080,938 2,070,620 2,003,172 1,897,958 1,873,250 1,889,250 1,888,268 6.71%
-
Net Worth 603,158 575,104 547,050 504,969 497,138 467,300 459,303 19.97%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 603,158 575,104 547,050 504,969 497,138 467,300 459,303 19.97%
NOSH 701,892 701,892 701,892 701,892 701,892 698,008 698,008 0.37%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.59% 8.23% 10.14% 2.88% 3.69% 2.62% 4.48% -
ROE 21.34% 24.48% 30.62% 11.43% 13.42% 10.65% 15.84% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 321.08 321.72 317.85 278.65 277.78 278.17 284.06 8.53%
EPS 18.36 20.08 23.88 8.26 9.56 7.14 10.44 45.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.78 0.72 0.71 0.67 0.66 19.35%
Adjusted Per Share Value based on latest NOSH - 701,892
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 320.83 321.47 317.60 278.43 277.11 276.42 281.64 9.09%
EPS 18.34 20.06 23.86 8.22 9.50 7.09 10.37 46.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8593 0.8194 0.7794 0.7194 0.7083 0.6658 0.6544 19.97%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.63 0.72 0.49 0.48 0.525 0.50 0.515 -
P/RPS 0.20 0.22 0.15 0.17 0.19 0.18 0.18 7.29%
P/EPS 3.43 3.59 2.05 5.83 5.51 7.01 4.92 -21.42%
EY 29.13 27.88 48.74 17.14 18.15 14.27 20.30 27.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.63 0.67 0.74 0.75 0.78 -4.33%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 27/02/23 29/11/22 30/08/22 30/05/22 25/02/22 -
Price 0.685 0.665 0.52 0.475 0.51 0.51 0.53 -
P/RPS 0.21 0.21 0.16 0.17 0.18 0.18 0.19 6.91%
P/EPS 3.73 3.31 2.18 5.77 5.35 7.15 5.07 -18.55%
EY 26.79 30.19 45.92 17.32 18.68 13.99 19.73 22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.67 0.66 0.72 0.76 0.80 0.00%

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 ⃤ & 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