[CAB] QoQ Annualized Quarter Result on 31-Dec-2016 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 13.01%
YoY- 275.3%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,492,091 1,441,182 1,397,232 1,398,184 1,101,306 1,057,906 1,042,710 26.95%
PBT 83,113 71,714 60,074 51,620 46,711 22,854 13,180 240.94%
Tax -21,392 -20,370 -16,028 -13,964 -10,754 -6,666 -3,628 226.02%
NP 61,721 51,344 44,046 37,656 35,957 16,188 9,552 246.52%
-
NP to SH 58,183 41,341 34,530 29,380 25,998 9,634 3,994 495.50%
-
Tax Rate 25.74% 28.40% 26.68% 27.05% 23.02% 29.17% 27.53% -
Total Cost 1,430,370 1,389,838 1,353,186 1,360,528 1,065,349 1,041,718 1,033,158 24.19%
-
Net Worth 362,206 266,640 263,153 254,250 72,710 206,682 181,545 58.41%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 362,206 266,640 263,153 254,250 72,710 206,682 181,545 58.41%
NOSH 574,930 180,162 177,806 176,562 161,578 157,772 151,287 143.32%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.14% 3.56% 3.15% 2.69% 3.26% 1.53% 0.92% -
ROE 16.06% 15.50% 13.12% 11.56% 35.76% 4.66% 2.20% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 259.53 799.93 785.82 791.89 681.59 670.52 689.22 -47.82%
EPS 10.12 22.95 19.42 16.64 5.15 6.11 2.64 144.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.48 1.48 1.44 0.45 1.31 1.20 -34.89%
Adjusted Per Share Value based on latest NOSH - 176,562
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 212.78 205.52 199.26 199.39 157.06 150.87 148.70 26.95%
EPS 8.30 5.90 4.92 4.19 3.71 1.37 0.57 495.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.3803 0.3753 0.3626 0.1037 0.2947 0.2589 58.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.945 2.84 2.25 1.54 1.59 1.57 1.61 -
P/RPS 0.36 0.36 0.29 0.19 0.23 0.23 0.23 34.77%
P/EPS 9.34 12.38 11.59 9.25 9.88 25.71 60.98 -71.34%
EY 10.71 8.08 8.63 10.81 10.12 3.89 1.64 248.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.92 1.52 1.07 3.53 1.20 1.34 7.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 26/08/16 25/05/16 -
Price 1.08 1.04 2.95 1.70 1.61 1.78 1.60 -
P/RPS 0.42 0.13 0.38 0.21 0.24 0.27 0.23 49.34%
P/EPS 10.67 4.53 15.19 10.22 10.01 29.15 60.61 -68.55%
EY 9.37 22.06 6.58 9.79 9.99 3.43 1.65 217.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.70 1.99 1.18 3.58 1.36 1.33 18.22%

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