[CAB] QoQ Cumulative Quarter Result on 30-Jun-2018 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- 20.43%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 886,731 454,432 1,750,368 1,284,538 853,861 428,964 1,492,091 -29.33%
PBT 20,022 10,728 40,660 42,741 37,238 19,699 83,113 -61.31%
Tax -5,497 -3,098 -10,212 -9,755 -8,866 -4,692 -21,392 -59.61%
NP 14,525 7,630 30,448 32,986 28,372 15,007 61,721 -61.91%
-
NP to SH 15,656 7,858 29,385 28,877 23,979 12,484 58,183 -58.35%
-
Tax Rate 27.45% 28.88% 25.12% 22.82% 23.81% 23.82% 25.74% -
Total Cost 872,206 446,802 1,719,920 1,251,552 825,489 413,957 1,430,370 -28.11%
-
Net Worth 465,296 458,325 410,758 414,391 408,515 401,263 362,206 18.19%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 465,296 458,325 410,758 414,391 408,515 401,263 362,206 18.19%
NOSH 647,881 646,265 631,935 643,385 626,187 623,714 574,930 8.29%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.64% 1.68% 1.74% 2.57% 3.32% 3.50% 4.14% -
ROE 3.36% 1.71% 7.15% 6.97% 5.87% 3.11% 16.06% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 137.21 70.40 276.99 201.49 137.95 69.49 259.53 -34.64%
EPS 2.42 1.22 4.65 4.60 3.88 2.02 10.12 -61.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.65 0.65 0.66 0.65 0.63 9.31%
Adjusted Per Share Value based on latest NOSH - 643,385
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 126.45 64.81 249.62 183.19 121.77 61.17 212.78 -29.33%
EPS 2.23 1.12 4.19 4.12 3.42 1.78 8.30 -58.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6635 0.6536 0.5858 0.591 0.5826 0.5722 0.5165 18.18%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.60 0.52 0.86 0.88 0.895 0.95 0.945 -
P/RPS 0.44 0.74 0.31 0.44 0.65 1.37 0.36 14.32%
P/EPS 24.77 42.72 18.49 19.43 23.10 46.98 9.34 91.70%
EY 4.04 2.34 5.41 5.15 4.33 2.13 10.71 -47.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 1.32 1.35 1.36 1.46 1.50 -32.62%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 -
Price 0.545 0.61 0.655 0.89 0.92 0.98 1.08 -
P/RPS 0.40 0.87 0.24 0.44 0.67 1.41 0.42 -3.20%
P/EPS 22.50 50.11 14.09 19.65 23.75 48.46 10.67 64.51%
EY 4.45 2.00 7.10 5.09 4.21 2.06 9.37 -39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 1.01 1.37 1.39 1.51 1.71 -41.79%

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