[CAB] QoQ Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -60.66%
YoY- 228.17%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 672,412 657,606 645,678 635,744 609,000 584,633 575,778 10.88%
PBT 19,056 10,577 14,800 7,476 15,622 2,501 -3,360 -
Tax -7,436 -4,718 -5,738 -2,852 -2,090 360 2,268 -
NP 11,620 5,858 9,062 4,624 13,532 2,861 -1,092 -
-
NP to SH 11,167 5,942 8,916 4,696 11,936 1,869 -1,542 -
-
Tax Rate 39.02% 44.61% 38.77% 38.15% 13.38% -14.39% - -
Total Cost 660,792 651,748 636,616 631,120 595,468 581,772 576,870 9.46%
-
Net Worth 152,576 145,937 145,969 142,462 140,810 130,941 128,064 12.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 152,576 145,937 145,969 142,462 140,810 130,941 128,064 12.37%
NOSH 131,531 131,474 131,504 131,910 131,598 132,264 130,677 0.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.73% 0.89% 1.40% 0.73% 2.22% 0.49% -0.19% -
ROE 7.32% 4.07% 6.11% 3.30% 8.48% 1.43% -1.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 511.22 500.18 490.99 481.95 462.77 442.02 440.61 10.40%
EPS 8.49 4.52 6.78 3.56 9.07 1.41 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.11 1.08 1.07 0.99 0.98 11.88%
Adjusted Per Share Value based on latest NOSH - 131,910
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 95.89 93.78 92.08 90.66 86.85 83.37 82.11 10.88%
EPS 1.59 0.85 1.27 0.67 1.70 0.27 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.2081 0.2082 0.2032 0.2008 0.1867 0.1826 12.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 0.56 0.48 0.53 0.58 0.555 0.445 -
P/RPS 0.22 0.11 0.10 0.11 0.13 0.13 0.10 69.07%
P/EPS 12.96 12.39 7.08 14.89 6.39 39.27 -37.71 -
EY 7.72 8.07 14.13 6.72 15.64 2.55 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.50 0.43 0.49 0.54 0.56 0.45 64.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 -
Price 1.10 0.865 0.575 0.50 0.575 0.57 0.565 -
P/RPS 0.22 0.17 0.12 0.10 0.12 0.13 0.13 41.96%
P/EPS 12.96 19.14 8.48 14.04 6.34 40.33 -47.88 -
EY 7.72 5.23 11.79 7.12 15.77 2.48 -2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.78 0.52 0.46 0.54 0.58 0.58 38.90%

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