[CAB] QoQ Annualized Quarter Result on 31-Mar-2016 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 123.83%
YoY- 370.6%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,398,184 1,101,306 1,057,906 1,042,710 1,014,816 891,692 837,460 40.51%
PBT 51,620 46,711 22,854 13,180 -15,364 29,286 17,274 106.78%
Tax -13,964 -10,754 -6,666 -3,628 -932 -8,343 -6,157 72.19%
NP 37,656 35,957 16,188 9,552 -16,296 20,943 11,117 124.71%
-
NP to SH 29,380 25,998 9,634 3,994 -16,760 16,041 9,660 109.21%
-
Tax Rate 27.05% 23.02% 29.17% 27.53% - 28.49% 35.64% -
Total Cost 1,360,528 1,065,349 1,041,718 1,033,158 1,031,112 870,749 826,342 39.22%
-
Net Worth 254,250 72,710 206,682 181,545 178,713 169,584 155,443 38.61%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 254,250 72,710 206,682 181,545 178,713 169,584 155,443 38.61%
NOSH 176,562 161,578 157,772 151,287 150,179 139,003 135,167 19.39%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.69% 3.26% 1.53% 0.92% -1.61% 2.35% 1.33% -
ROE 11.56% 35.76% 4.66% 2.20% -9.38% 9.46% 6.21% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 791.89 681.59 670.52 689.22 675.74 641.49 619.57 17.68%
EPS 16.64 5.15 6.11 2.64 -11.16 11.54 7.15 75.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 0.45 1.31 1.20 1.19 1.22 1.15 16.09%
Adjusted Per Share Value based on latest NOSH - 152,389
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 199.39 157.06 150.87 148.70 144.72 127.16 119.43 40.51%
EPS 4.19 3.71 1.37 0.57 -2.39 2.29 1.38 108.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3626 0.1037 0.2947 0.2589 0.2549 0.2418 0.2217 38.60%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.54 1.59 1.57 1.61 1.57 1.00 1.06 -
P/RPS 0.19 0.23 0.23 0.23 0.23 0.16 0.17 7.66%
P/EPS 9.25 9.88 25.71 60.98 -14.07 8.67 14.83 -26.89%
EY 10.81 10.12 3.89 1.64 -7.11 11.54 6.74 36.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 3.53 1.20 1.34 1.32 0.82 0.92 10.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 26/08/16 25/05/16 25/02/16 27/11/15 27/08/15 -
Price 1.70 1.61 1.78 1.60 1.75 1.41 0.94 -
P/RPS 0.21 0.24 0.27 0.23 0.26 0.22 0.15 25.01%
P/EPS 10.22 10.01 29.15 60.61 -15.68 12.22 13.15 -15.40%
EY 9.79 9.99 3.43 1.65 -6.38 8.18 7.60 18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 3.58 1.36 1.33 1.47 1.16 0.82 27.32%

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