[CAB] QoQ Annualized Quarter Result on 31-Mar-2018 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- -3.96%
YoY- 38.89%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,817,728 1,750,368 1,712,717 1,707,722 1,715,856 1,492,091 1,441,182 16.68%
PBT 42,912 40,660 56,988 74,476 78,796 83,113 71,714 -28.92%
Tax -12,392 -10,212 -13,006 -17,732 -18,768 -21,392 -20,370 -28.13%
NP 30,520 30,448 43,981 56,744 60,028 61,721 51,344 -29.23%
-
NP to SH 31,432 29,385 38,502 47,958 49,936 58,183 41,341 -16.65%
-
Tax Rate 28.88% 25.12% 22.82% 23.81% 23.82% 25.74% 28.40% -
Total Cost 1,787,208 1,719,920 1,668,736 1,650,978 1,655,828 1,430,370 1,389,838 18.19%
-
Net Worth 458,325 410,758 414,391 408,515 401,263 362,206 266,640 43.35%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 458,325 410,758 414,391 408,515 401,263 362,206 266,640 43.35%
NOSH 646,265 631,935 643,385 626,187 623,714 574,930 180,162 133.78%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.68% 1.74% 2.57% 3.32% 3.50% 4.14% 3.56% -
ROE 6.86% 7.15% 9.29% 11.74% 12.44% 16.06% 15.50% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 281.59 276.99 268.65 275.90 277.95 259.53 799.93 -50.04%
EPS 4.88 4.65 6.13 7.76 8.08 10.12 22.95 -64.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.65 0.65 0.66 0.65 0.63 1.48 -38.63%
Adjusted Per Share Value based on latest NOSH - 626,187
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 258.98 249.38 244.01 243.30 244.46 212.58 205.33 16.68%
EPS 4.48 4.19 5.49 6.83 7.11 8.29 5.89 -16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.653 0.5852 0.5904 0.582 0.5717 0.516 0.3799 43.35%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.52 0.86 0.88 0.895 0.95 0.945 2.84 -
P/RPS 0.18 0.31 0.33 0.32 0.34 0.36 0.36 -36.92%
P/EPS 10.68 18.49 14.57 11.55 11.74 9.34 12.38 -9.35%
EY 9.36 5.41 6.86 8.66 8.51 10.71 8.08 10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.32 1.35 1.36 1.46 1.50 1.92 -47.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 -
Price 0.61 0.655 0.89 0.92 0.98 1.08 1.04 -
P/RPS 0.22 0.24 0.33 0.33 0.35 0.42 0.13 41.87%
P/EPS 12.53 14.09 14.74 11.87 12.12 10.67 4.53 96.68%
EY 7.98 7.10 6.79 8.42 8.25 9.37 22.06 -49.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 1.37 1.39 1.51 1.71 0.70 14.66%

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