[CAB] QoQ Annualized Quarter Result on 31-Dec-2022 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- 190.19%
YoY- 130.15%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,246,102 2,251,894 2,256,388 2,229,220 1,954,278 1,945,033 1,940,146 10.24%
PBT 189,480 208,196 225,188 270,328 85,606 98,857 73,374 88.11%
Tax -47,917 -37,240 -39,420 -44,280 -29,286 -27,074 -22,478 65.55%
NP 141,563 170,956 185,768 226,048 56,320 71,782 50,896 97.65%
-
NP to SH 107,248 128,722 140,786 167,488 57,716 66,714 49,772 66.75%
-
Tax Rate 25.29% 17.89% 17.51% 16.38% 34.21% 27.39% 30.63% -
Total Cost 2,104,539 2,080,938 2,070,620 2,003,172 1,897,958 1,873,250 1,889,250 7.45%
-
Net Worth 610,171 603,158 575,104 547,050 504,969 497,138 467,300 19.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,506 - - - - - - -
Div Payout % 3.27% - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 610,171 603,158 575,104 547,050 504,969 497,138 467,300 19.44%
NOSH 701,892 701,892 701,892 701,892 701,892 701,892 698,008 0.37%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.30% 7.59% 8.23% 10.14% 2.88% 3.69% 2.62% -
ROE 17.58% 21.34% 24.48% 30.62% 11.43% 13.42% 10.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 320.26 321.08 321.72 317.85 278.65 277.78 278.17 9.83%
EPS 15.29 18.36 20.08 23.88 8.26 9.56 7.14 66.06%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.82 0.78 0.72 0.71 0.67 19.00%
Adjusted Per Share Value based on latest NOSH - 701,892
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 320.01 320.83 321.47 317.60 278.43 277.11 276.42 10.24%
EPS 15.28 18.34 20.06 23.86 8.22 9.50 7.09 66.76%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8693 0.8593 0.8194 0.7794 0.7194 0.7083 0.6658 19.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.635 0.63 0.72 0.49 0.48 0.525 0.50 -
P/RPS 0.20 0.20 0.22 0.15 0.17 0.19 0.18 7.26%
P/EPS 4.15 3.43 3.59 2.05 5.83 5.51 7.01 -29.47%
EY 24.08 29.13 27.88 48.74 17.14 18.15 14.27 41.69%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.88 0.63 0.67 0.74 0.75 -1.78%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 30/05/23 27/02/23 29/11/22 30/08/22 30/05/22 -
Price 0.70 0.685 0.665 0.52 0.475 0.51 0.51 -
P/RPS 0.22 0.21 0.21 0.16 0.17 0.18 0.18 14.30%
P/EPS 4.58 3.73 3.31 2.18 5.77 5.35 7.15 -25.67%
EY 21.85 26.79 30.19 45.92 17.32 18.68 13.99 34.57%
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.81 0.67 0.66 0.72 0.76 3.47%

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