[CAB] QoQ Annualized Quarter Result on 31-Mar-2005 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 2.11%
YoY- 76.79%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 341,912 350,942 358,900 388,548 441,368 212,794 185,200 50.32%
PBT 20,668 14,698 15,806 15,550 15,408 11,970 8,261 83.98%
Tax -2,796 -4,589 -3,568 -3,652 -3,756 -2,537 -1,868 30.75%
NP 17,872 10,109 12,238 11,898 11,652 9,433 6,393 98.07%
-
NP to SH 16,268 10,109 11,789 11,898 11,652 9,433 6,393 86.07%
-
Tax Rate 13.53% 31.22% 22.57% 23.49% 24.38% 21.19% 22.61% -
Total Cost 324,040 340,833 346,661 376,650 429,716 203,361 178,806 48.48%
-
Net Worth 83,340 52,839 0 67,100 63,924 57,908 57,599 27.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 2,064 2,744 - - - - -
Div Payout % - 20.42% 23.28% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 83,340 52,839 0 67,100 63,924 57,908 57,599 27.84%
NOSH 83,340 82,561 82,327 81,829 80,916 76,195 74,804 7.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.23% 2.88% 3.41% 3.06% 2.64% 4.43% 3.45% -
ROE 19.52% 19.13% 0.00% 17.73% 18.23% 16.29% 11.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 410.26 425.07 435.94 474.83 545.46 279.27 247.58 39.90%
EPS 13.04 8.16 9.40 14.54 14.40 12.38 8.55 32.39%
DPS 0.00 2.50 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.64 0.00 0.82 0.79 0.76 0.77 18.97%
Adjusted Per Share Value based on latest NOSH - 82,950
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.76 50.05 51.18 55.41 62.94 30.35 26.41 50.32%
EPS 2.32 1.44 1.68 1.70 1.66 1.35 0.91 86.30%
DPS 0.00 0.29 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.0754 0.00 0.0957 0.0912 0.0826 0.0821 27.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 0.75 0.85 1.04 1.15 0.87 0.82 -
P/RPS 0.19 0.18 0.19 0.22 0.21 0.31 0.33 -30.72%
P/EPS 4.05 6.13 5.94 7.15 7.99 7.03 9.59 -43.62%
EY 24.71 16.33 16.85 13.98 12.52 14.23 10.42 77.54%
DY 0.00 3.33 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.17 0.00 1.27 1.46 1.14 1.06 -17.75%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 29/11/05 19/09/05 30/05/05 25/02/05 29/11/04 27/08/04 -
Price 1.02 0.70 0.78 0.79 1.16 1.18 0.85 -
P/RPS 0.25 0.16 0.18 0.17 0.21 0.42 0.34 -18.48%
P/EPS 5.23 5.72 5.45 5.43 8.06 9.53 9.95 -34.79%
EY 19.14 17.49 18.36 18.41 12.41 10.49 10.05 53.46%
DY 0.00 3.57 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 0.00 0.96 1.47 1.55 1.10 -4.89%

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