[CAB] QoQ Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 23.52%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 350,942 358,900 388,548 441,368 212,794 185,200 185,768 52.75%
PBT 14,698 15,806 15,550 15,408 11,970 8,261 8,462 44.44%
Tax -4,589 -3,568 -3,652 -3,756 -2,537 -1,868 -1,732 91.36%
NP 10,109 12,238 11,898 11,652 9,433 6,393 6,730 31.12%
-
NP to SH 10,109 11,789 11,898 11,652 9,433 6,393 6,730 31.12%
-
Tax Rate 31.22% 22.57% 23.49% 24.38% 21.19% 22.61% 20.47% -
Total Cost 340,833 346,661 376,650 429,716 203,361 178,806 179,038 53.54%
-
Net Worth 52,839 0 67,100 63,924 57,908 57,599 54,274 -1.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,064 2,744 - - - - - -
Div Payout % 20.42% 23.28% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 52,839 0 67,100 63,924 57,908 57,599 54,274 -1.76%
NOSH 82,561 82,327 81,829 80,916 76,195 74,804 72,365 9.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.88% 3.41% 3.06% 2.64% 4.43% 3.45% 3.62% -
ROE 19.13% 0.00% 17.73% 18.23% 16.29% 11.10% 12.40% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 425.07 435.94 474.83 545.46 279.27 247.58 256.71 39.91%
EPS 8.16 9.40 14.54 14.40 12.38 8.55 9.30 -8.34%
DPS 2.50 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.00 0.82 0.79 0.76 0.77 0.75 -10.02%
Adjusted Per Share Value based on latest NOSH - 80,916
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 50.05 51.18 55.41 62.94 30.35 26.41 26.49 52.77%
EPS 1.44 1.68 1.70 1.66 1.35 0.91 0.96 31.00%
DPS 0.29 0.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.00 0.0957 0.0912 0.0826 0.0821 0.0774 -1.72%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.75 0.85 1.04 1.15 0.87 0.82 1.04 -
P/RPS 0.18 0.19 0.22 0.21 0.31 0.33 0.41 -42.20%
P/EPS 6.13 5.94 7.15 7.99 7.03 9.59 11.18 -32.98%
EY 16.33 16.85 13.98 12.52 14.23 10.42 8.94 49.37%
DY 3.33 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 1.27 1.46 1.14 1.06 1.39 -10.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 19/09/05 30/05/05 25/02/05 29/11/04 27/08/04 28/05/04 -
Price 0.70 0.78 0.79 1.16 1.18 0.85 0.91 -
P/RPS 0.16 0.18 0.17 0.21 0.42 0.34 0.35 -40.62%
P/EPS 5.72 5.45 5.43 8.06 9.53 9.95 9.78 -30.04%
EY 17.49 18.36 18.41 12.41 10.49 10.05 10.22 43.02%
DY 3.57 4.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 0.96 1.47 1.55 1.10 1.21 -6.72%

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