[CAB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 259.78%
YoY- 62.07%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,080,887 698,616 349,546 1,101,306 793,430 521,355 253,704 163.03%
PBT 53,786 30,037 12,905 46,711 17,141 6,590 -3,841 -
Tax -15,278 -8,014 -3,491 -10,754 -5,000 -1,814 -233 1530.22%
NP 38,508 22,023 9,414 35,957 12,141 4,776 -4,074 -
-
NP to SH 31,006 17,265 7,345 25,998 7,226 1,997 -4,190 -
-
Tax Rate 28.41% 26.68% 27.05% 23.02% 29.17% 27.53% - -
Total Cost 1,042,379 676,593 340,132 1,065,349 781,289 516,579 257,778 154.03%
-
Net Worth 266,640 263,153 254,250 72,710 206,682 181,545 178,713 30.60%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 266,640 263,153 254,250 72,710 206,682 181,545 178,713 30.60%
NOSH 180,162 177,806 176,562 161,578 157,772 151,287 150,179 12.91%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.56% 3.15% 2.69% 3.26% 1.53% 0.92% -1.61% -
ROE 11.63% 6.56% 2.89% 35.76% 3.50% 1.10% -2.34% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 599.95 392.91 197.97 681.59 502.89 344.61 168.93 132.95%
EPS 17.21 9.71 4.16 5.15 4.58 1.32 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.44 0.45 1.31 1.20 1.19 15.66%
Adjusted Per Share Value based on latest NOSH - 173,013
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 154.00 99.53 49.80 156.91 113.04 74.28 36.15 163.02%
EPS 4.42 2.46 1.05 3.70 1.03 0.28 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.3749 0.3622 0.1036 0.2945 0.2587 0.2546 30.61%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.84 2.25 1.54 1.59 1.57 1.61 1.57 -
P/RPS 0.47 0.57 0.78 0.23 0.31 0.47 0.93 -36.57%
P/EPS 16.50 23.17 37.02 9.88 34.28 121.97 -56.27 -
EY 6.06 4.32 2.70 10.12 2.92 0.82 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.52 1.07 3.53 1.20 1.34 1.32 28.40%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 26/08/16 25/05/16 25/02/16 -
Price 1.04 2.95 1.70 1.61 1.78 1.60 1.75 -
P/RPS 0.17 0.75 0.86 0.24 0.35 0.46 1.04 -70.13%
P/EPS 6.04 30.38 40.87 10.01 38.86 121.21 -62.72 -
EY 16.55 3.29 2.45 9.99 2.57 0.83 -1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.99 1.18 3.58 1.36 1.33 1.47 -39.04%

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