[CAB] QoQ Annualized Quarter Result on 31-Mar-2023 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Mar-2023 [#2]
Profit Trend
QoQ- -15.94%
YoY- 182.86%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,193,912 2,246,102 2,251,894 2,256,388 2,229,220 1,954,278 1,945,033 8.33%
PBT 262,056 189,480 208,196 225,188 270,328 85,606 98,857 91.19%
Tax -62,836 -47,917 -37,240 -39,420 -44,280 -29,286 -27,074 75.02%
NP 199,220 141,563 170,956 185,768 226,048 56,320 71,782 97.12%
-
NP to SH 153,524 107,248 128,722 140,786 167,488 57,716 66,714 74.03%
-
Tax Rate 23.98% 25.29% 17.89% 17.51% 16.38% 34.21% 27.39% -
Total Cost 1,994,692 2,104,539 2,080,938 2,070,620 2,003,172 1,897,958 1,873,250 4.26%
-
Net Worth 652,252 610,171 603,158 575,104 547,050 504,969 497,138 19.78%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 3,506 - - - - - -
Div Payout % - 3.27% - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 652,252 610,171 603,158 575,104 547,050 504,969 497,138 19.78%
NOSH 701,892 701,892 701,892 701,892 701,892 701,892 701,892 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.08% 6.30% 7.59% 8.23% 10.14% 2.88% 3.69% -
ROE 23.54% 17.58% 21.34% 24.48% 30.62% 11.43% 13.42% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 312.81 320.26 321.08 321.72 317.85 278.65 277.78 8.21%
EPS 21.88 15.29 18.36 20.08 23.88 8.26 9.56 73.40%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.87 0.86 0.82 0.78 0.72 0.71 19.65%
Adjusted Per Share Value based on latest NOSH - 701,892
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 312.57 320.01 320.83 321.47 317.60 278.43 277.11 8.33%
EPS 21.87 15.28 18.34 20.06 23.86 8.22 9.50 74.08%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9293 0.8693 0.8593 0.8194 0.7794 0.7194 0.7083 19.78%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.70 0.635 0.63 0.72 0.49 0.48 0.525 -
P/RPS 0.22 0.20 0.20 0.22 0.15 0.17 0.19 10.23%
P/EPS 3.20 4.15 3.43 3.59 2.05 5.83 5.51 -30.32%
EY 31.27 24.08 29.13 27.88 48.74 17.14 18.15 43.57%
DY 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.73 0.88 0.63 0.67 0.74 0.89%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 30/11/23 29/08/23 30/05/23 27/02/23 29/11/22 30/08/22 -
Price 0.785 0.70 0.685 0.665 0.52 0.475 0.51 -
P/RPS 0.25 0.22 0.21 0.21 0.16 0.17 0.18 24.40%
P/EPS 3.59 4.58 3.73 3.31 2.18 5.77 5.35 -23.29%
EY 27.89 21.85 26.79 30.19 45.92 17.32 18.68 30.53%
DY 0.00 0.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.80 0.81 0.67 0.66 0.72 10.79%

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