[CAB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- 1.76%
YoY- -49.5%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,308,442 886,731 454,432 1,750,368 1,284,538 853,861 428,964 110.75%
PBT 8,665 20,022 10,728 40,660 42,741 37,238 19,699 -42.24%
Tax -5,467 -5,497 -3,098 -10,212 -9,755 -8,866 -4,692 10.75%
NP 3,198 14,525 7,630 30,448 32,986 28,372 15,007 -64.42%
-
NP to SH 11,772 15,656 7,858 29,385 28,877 23,979 12,484 -3.84%
-
Tax Rate 63.09% 27.45% 28.88% 25.12% 22.82% 23.81% 23.82% -
Total Cost 1,305,244 872,206 446,802 1,719,920 1,251,552 825,489 413,957 115.47%
-
Net Worth 464,420 465,296 458,325 410,758 414,391 408,515 401,263 10.26%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 464,420 465,296 458,325 410,758 414,391 408,515 401,263 10.26%
NOSH 657,111 647,881 646,265 631,935 643,385 626,187 623,714 3.54%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.24% 1.64% 1.68% 1.74% 2.57% 3.32% 3.50% -
ROE 2.53% 3.36% 1.71% 7.15% 6.97% 5.87% 3.11% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 200.03 137.21 70.40 276.99 201.49 137.95 69.49 102.74%
EPS 1.82 2.42 1.22 4.65 4.60 3.88 2.02 -6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.71 0.65 0.65 0.66 0.65 6.08%
Adjusted Per Share Value based on latest NOSH - 635,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 186.42 126.33 64.74 249.38 183.01 121.65 61.12 110.74%
EPS 1.68 2.23 1.12 4.19 4.11 3.42 1.78 -3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6617 0.6629 0.653 0.5852 0.5904 0.582 0.5717 10.26%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.51 0.60 0.52 0.86 0.88 0.895 0.95 -
P/RPS 0.25 0.44 0.74 0.31 0.44 0.65 1.37 -67.92%
P/EPS 28.34 24.77 42.72 18.49 19.43 23.10 46.98 -28.67%
EY 3.53 4.04 2.34 5.41 5.15 4.33 2.13 40.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.73 1.32 1.35 1.36 1.46 -37.66%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.47 0.545 0.61 0.655 0.89 0.92 0.98 -
P/RPS 0.23 0.40 0.87 0.24 0.44 0.67 1.41 -70.24%
P/EPS 26.12 22.50 50.11 14.09 19.65 23.75 48.46 -33.84%
EY 3.83 4.45 2.00 7.10 5.09 4.21 2.06 51.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.86 1.01 1.37 1.39 1.51 -42.49%

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