[CAB] QoQ Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -216.06%
YoY- -375.98%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 891,692 837,460 792,970 751,988 672,412 657,606 645,678 23.98%
PBT 29,286 17,274 1,580 -13,892 19,056 10,577 14,800 57.55%
Tax -8,343 -6,157 -3,642 -2,296 -7,436 -4,718 -5,738 28.31%
NP 20,943 11,117 -2,062 -16,188 11,620 5,858 9,062 74.71%
-
NP to SH 16,041 9,660 -1,476 -12,960 11,167 5,942 8,916 47.87%
-
Tax Rate 28.49% 35.64% 230.51% - 39.02% 44.61% 38.77% -
Total Cost 870,749 826,342 795,032 768,176 660,792 651,748 636,616 23.19%
-
Net Worth 169,584 155,443 151,553 148,829 152,576 145,937 145,969 10.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 169,584 155,443 151,553 148,829 152,576 145,937 145,969 10.50%
NOSH 139,003 135,167 131,785 131,707 131,531 131,474 131,504 3.76%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.35% 1.33% -0.26% -2.15% 1.73% 0.89% 1.40% -
ROE 9.46% 6.21% -0.97% -8.71% 7.32% 4.07% 6.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 641.49 619.57 601.71 570.95 511.22 500.18 490.99 19.49%
EPS 11.54 7.15 -1.12 -9.84 8.49 4.52 6.78 42.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.15 1.15 1.13 1.16 1.11 1.11 6.49%
Adjusted Per Share Value based on latest NOSH - 131,707
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 127.16 119.43 113.08 107.24 95.89 93.78 92.08 23.98%
EPS 2.29 1.38 -0.21 -1.85 1.59 0.85 1.27 48.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2418 0.2217 0.2161 0.2122 0.2176 0.2081 0.2082 10.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.00 1.06 1.05 1.02 1.10 0.56 0.48 -
P/RPS 0.16 0.17 0.17 0.18 0.22 0.11 0.10 36.75%
P/EPS 8.67 14.83 -93.75 -10.37 12.96 12.39 7.08 14.44%
EY 11.54 6.74 -1.07 -9.65 7.72 8.07 14.13 -12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.91 0.90 0.95 0.50 0.43 53.71%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 1.41 0.94 1.07 0.92 1.10 0.865 0.575 -
P/RPS 0.22 0.15 0.18 0.16 0.22 0.17 0.12 49.73%
P/EPS 12.22 13.15 -95.54 -9.35 12.96 19.14 8.48 27.55%
EY 8.18 7.60 -1.05 -10.70 7.72 5.23 11.79 -21.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.82 0.93 0.81 0.95 0.78 0.52 70.64%

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