[CAB] QoQ Quarter Result on 30-Sep-2015 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 10.18%
YoY- 31.09%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 272,075 267,651 253,704 262,787 232,420 208,488 187,997 27.97%
PBT 10,551 10,431 -3,841 16,330 12,166 4,263 -3,473 -
Tax -3,186 -1,581 -233 -3,725 -2,797 -1,247 -574 213.81%
NP 7,365 8,850 -4,074 12,605 9,369 3,016 -4,047 -
-
NP to SH 5,229 6,187 -4,190 8,796 7,983 2,502 -3,240 -
-
Tax Rate 30.20% 15.16% - 22.81% 22.99% 29.25% - -
Total Cost 264,710 258,801 257,778 250,182 223,051 205,472 192,044 23.87%
-
Net Worth 223,855 182,867 178,713 183,437 163,644 151,436 148,829 31.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 223,855 182,867 178,713 183,437 163,644 151,436 148,829 31.30%
NOSH 170,882 152,389 150,179 150,358 142,299 131,684 131,707 18.97%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.71% 3.31% -1.61% 4.80% 4.03% 1.45% -2.15% -
ROE 2.34% 3.38% -2.34% 4.80% 4.88% 1.65% -2.18% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 159.22 175.64 168.93 174.77 163.33 158.32 142.74 7.56%
EPS 3.06 4.06 -2.79 5.85 5.61 1.90 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.20 1.19 1.22 1.15 1.15 1.13 10.36%
Adjusted Per Share Value based on latest NOSH - 150,358
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.76 38.13 36.15 37.44 33.11 29.70 26.78 27.98%
EPS 0.74 0.88 -0.60 1.25 1.14 0.36 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3189 0.2605 0.2546 0.2613 0.2331 0.2158 0.212 31.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.57 1.61 1.57 1.00 1.06 1.05 1.02 -
P/RPS 0.99 0.92 0.93 0.57 0.65 0.66 0.71 24.83%
P/EPS 51.31 39.66 -56.27 17.09 18.89 55.26 -41.46 -
EY 1.95 2.52 -1.78 5.85 5.29 1.81 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.34 1.32 0.82 0.92 0.91 0.90 21.16%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 25/05/16 25/02/16 27/11/15 27/08/15 26/05/15 27/02/15 -
Price 1.78 1.60 1.75 1.41 0.94 1.07 0.92 -
P/RPS 1.12 0.91 1.04 0.81 0.58 0.68 0.64 45.26%
P/EPS 58.17 39.41 -62.72 24.10 16.76 56.32 -37.40 -
EY 1.72 2.54 -1.59 4.15 5.97 1.78 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.33 1.47 1.16 0.82 0.93 0.81 41.31%

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