[CAB] QoQ Quarter Result on 30-Sep-2017 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 97.78%
YoY- 44.77%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 430,677 424,897 428,964 411,204 382,271 349,070 349,546 14.97%
PBT 5,503 17,539 19,699 29,327 23,749 17,132 12,905 -43.43%
Tax -889 -4,174 -4,692 -6,114 -7,264 -4,523 -3,491 -59.92%
NP 4,614 13,365 15,007 23,213 16,485 12,609 9,414 -37.91%
-
NP to SH 4,898 11,495 12,484 27,177 13,741 9,920 7,345 -23.72%
-
Tax Rate 16.15% 23.80% 23.82% 20.85% 30.59% 26.40% 27.05% -
Total Cost 426,063 411,532 413,957 387,991 365,786 336,461 340,132 16.25%
-
Net Worth 414,391 408,515 401,263 384,753 274,079 265,010 254,250 38.61%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 414,391 408,515 401,263 384,753 274,079 265,010 254,250 38.61%
NOSH 643,385 626,187 623,714 610,719 185,188 179,061 176,562 137.36%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.07% 3.15% 3.50% 5.65% 4.31% 3.61% 2.69% -
ROE 1.18% 2.81% 3.11% 7.06% 5.01% 3.74% 2.89% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.55 68.65 69.49 67.33 206.42 194.94 197.97 -51.26%
EPS 0.77 1.86 2.02 4.45 7.42 5.54 4.16 -67.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.65 0.63 1.48 1.48 1.44 -41.24%
Adjusted Per Share Value based on latest NOSH - 610,719
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 61.36 60.54 61.12 58.59 54.46 49.73 49.80 14.97%
EPS 0.70 1.64 1.78 3.87 1.96 1.41 1.05 -23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5904 0.582 0.5717 0.5482 0.3905 0.3776 0.3622 38.62%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.88 0.895 0.95 0.945 2.84 2.25 1.54 -
P/RPS 1.30 1.30 1.37 1.40 1.38 1.15 0.78 40.70%
P/EPS 114.54 48.19 46.98 21.24 38.27 40.61 37.02 112.77%
EY 0.87 2.08 2.13 4.71 2.61 2.46 2.70 -53.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.36 1.46 1.50 1.92 1.52 1.07 16.81%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.89 0.92 0.98 1.08 1.04 2.95 1.70 -
P/RPS 1.32 1.34 1.41 1.60 0.50 1.51 0.86 33.16%
P/EPS 115.84 49.54 48.46 24.27 14.02 53.25 40.87 100.66%
EY 0.86 2.02 2.06 4.12 7.13 1.88 2.45 -50.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.39 1.51 1.71 0.70 1.99 1.18 10.49%

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