[CAB] QoQ Cumulative Quarter Result on 30-Jun-2017 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 79.59%
YoY- 329.09%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 853,861 428,964 1,492,091 1,080,887 698,616 349,546 1,101,306 -15.61%
PBT 37,238 19,699 83,113 53,786 30,037 12,905 46,711 -14.03%
Tax -8,866 -4,692 -21,392 -15,278 -8,014 -3,491 -10,754 -12.08%
NP 28,372 15,007 61,721 38,508 22,023 9,414 35,957 -14.62%
-
NP to SH 23,979 12,484 58,183 31,006 17,265 7,345 25,998 -5.25%
-
Tax Rate 23.81% 23.82% 25.74% 28.41% 26.68% 27.05% 23.02% -
Total Cost 825,489 413,957 1,430,370 1,042,379 676,593 340,132 1,065,349 -15.65%
-
Net Worth 408,515 401,263 362,206 266,640 263,153 254,250 72,710 216.37%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 408,515 401,263 362,206 266,640 263,153 254,250 72,710 216.37%
NOSH 626,187 623,714 574,930 180,162 177,806 176,562 161,578 146.92%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.32% 3.50% 4.14% 3.56% 3.15% 2.69% 3.26% -
ROE 5.87% 3.11% 16.06% 11.63% 6.56% 2.89% 35.76% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 137.95 69.49 259.53 599.95 392.91 197.97 681.59 -65.56%
EPS 3.88 2.02 10.12 17.21 9.71 4.16 5.15 -17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.63 1.48 1.48 1.44 0.45 29.11%
Adjusted Per Share Value based on latest NOSH - 185,188
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 121.65 61.12 212.58 154.00 99.53 49.80 156.91 -15.61%
EPS 3.42 1.78 8.29 4.42 2.46 1.05 3.70 -5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.5717 0.516 0.3799 0.3749 0.3622 0.1036 216.34%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.895 0.95 0.945 2.84 2.25 1.54 1.59 -
P/RPS 0.65 1.37 0.36 0.47 0.57 0.78 0.23 100.01%
P/EPS 23.10 46.98 9.34 16.50 23.17 37.02 9.88 76.24%
EY 4.33 2.13 10.71 6.06 4.32 2.70 10.12 -43.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.46 1.50 1.92 1.52 1.07 3.53 -47.08%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.92 0.98 1.08 1.04 2.95 1.70 1.61 -
P/RPS 0.67 1.41 0.42 0.17 0.75 0.86 0.24 98.38%
P/EPS 23.75 48.46 10.67 6.04 30.38 40.87 10.01 77.98%
EY 4.21 2.06 9.37 16.55 3.29 2.45 9.99 -43.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.51 1.71 0.70 1.99 1.18 3.58 -46.80%

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