[CAB] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -14.17%
YoY- 69.97%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,750,368 1,712,717 1,707,722 1,715,856 1,492,091 1,441,182 1,397,232 16.19%
PBT 40,660 56,988 74,476 78,796 83,113 71,714 60,074 -22.89%
Tax -10,212 -13,006 -17,732 -18,768 -21,392 -20,370 -16,028 -25.93%
NP 30,448 43,981 56,744 60,028 61,721 51,344 44,046 -21.80%
-
NP to SH 29,385 38,502 47,958 49,936 58,183 41,341 34,530 -10.18%
-
Tax Rate 25.12% 22.82% 23.81% 23.82% 25.74% 28.40% 26.68% -
Total Cost 1,719,920 1,668,736 1,650,978 1,655,828 1,430,370 1,389,838 1,353,186 17.31%
-
Net Worth 410,758 414,391 408,515 401,263 362,206 266,640 263,153 34.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 410,758 414,391 408,515 401,263 362,206 266,640 263,153 34.52%
NOSH 631,935 643,385 626,187 623,714 574,930 180,162 177,806 132.71%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.74% 2.57% 3.32% 3.50% 4.14% 3.56% 3.15% -
ROE 7.15% 9.29% 11.74% 12.44% 16.06% 15.50% 13.12% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 276.99 268.65 275.90 277.95 259.53 799.93 785.82 -50.06%
EPS 4.65 6.13 7.76 8.08 10.12 22.95 19.42 -61.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.66 0.65 0.63 1.48 1.48 -42.19%
Adjusted Per Share Value based on latest NOSH - 623,714
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 249.62 244.25 243.53 244.69 212.78 205.52 199.26 16.19%
EPS 4.19 5.49 6.84 7.12 8.30 5.90 4.92 -10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5858 0.591 0.5826 0.5722 0.5165 0.3803 0.3753 34.52%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.86 0.88 0.895 0.95 0.945 2.84 2.25 -
P/RPS 0.31 0.33 0.32 0.34 0.36 0.36 0.29 4.54%
P/EPS 18.49 14.57 11.55 11.74 9.34 12.38 11.59 36.49%
EY 5.41 6.86 8.66 8.51 10.71 8.08 8.63 -26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.35 1.36 1.46 1.50 1.92 1.52 -8.96%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 30/05/17 -
Price 0.655 0.89 0.92 0.98 1.08 1.04 2.95 -
P/RPS 0.24 0.33 0.33 0.35 0.42 0.13 0.38 -26.36%
P/EPS 14.09 14.74 11.87 12.12 10.67 4.53 15.19 -4.88%
EY 7.10 6.79 8.42 8.25 9.37 22.06 6.58 5.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.37 1.39 1.51 1.71 0.70 1.99 -36.34%

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