[CAB] QoQ Cumulative 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- 68.11%
YoY- 182.86%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 548,478 2,246,102 1,688,921 1,128,194 557,305 1,954,278 1,458,775 -47.81%
PBT 65,514 189,480 156,147 112,594 67,582 85,606 74,143 -7.89%
Tax -15,709 -47,917 -27,930 -19,710 -11,070 -29,286 -20,306 -15.68%
NP 49,805 141,563 128,217 92,884 56,512 56,320 53,837 -5.04%
-
NP to SH 38,381 107,248 96,542 70,393 41,872 57,716 50,036 -16.16%
-
Tax Rate 23.98% 25.29% 17.89% 17.51% 16.38% 34.21% 27.39% -
Total Cost 498,673 2,104,539 1,560,704 1,035,310 500,793 1,897,958 1,404,938 -49.77%
-
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 5.88% 17.58% 16.01% 12.24% 7.65% 11.43% 10.06% -
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 78.20 320.26 240.81 160.86 79.46 278.65 208.34 -47.87%
EPS 5.47 15.29 13.77 10.04 5.97 8.26 7.17 -16.46%
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 78.14 320.01 240.62 160.74 79.40 278.43 207.83 -47.81%
EPS 5.47 15.28 13.75 10.03 5.97 8.22 7.13 -16.15%
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 0.90 0.20 0.26 0.45 0.62 0.17 0.25 134.34%
P/EPS 12.79 4.15 4.58 7.17 8.21 5.83 7.35 44.52%
EY 7.82 24.08 21.85 13.94 12.18 17.14 13.61 -30.81%
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 1.00 0.22 0.28 0.41 0.65 0.17 0.24 158.26%
P/EPS 14.34 4.58 4.98 6.63 8.71 5.77 7.14 58.98%
EY 6.97 21.85 20.10 15.09 11.48 17.32 14.01 -37.13%
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