[CAB] QoQ Quarter Result on 31-Dec-2022 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- 445.21%
YoY- 130.15%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 557,181 560,727 570,889 557,305 495,503 488,702 475,864 11.07%
PBT 33,333 43,553 45,012 67,582 11,463 37,456 7,687 165.67%
Tax -19,987 -8,220 -8,640 -11,070 -8,980 -9,067 -4,381 174.82%
NP 13,346 35,333 36,372 56,512 2,483 28,389 3,306 153.31%
-
NP to SH 10,706 26,149 28,521 41,872 7,680 25,150 6,693 36.73%
-
Tax Rate 59.96% 18.87% 19.19% 16.38% 78.34% 24.21% 56.99% -
Total Cost 543,835 525,394 534,517 500,793 493,020 460,313 472,558 9.80%
-
Net Worth 610,171 603,158 575,104 547,050 504,969 497,138 467,300 19.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,506 - - - - - - -
Div Payout % 32.75% - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 610,171 603,158 575,104 547,050 504,969 497,138 467,300 19.44%
NOSH 701,892 701,892 701,892 701,892 701,892 701,892 698,008 0.37%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.40% 6.30% 6.37% 10.14% 0.50% 5.81% 0.69% -
ROE 1.75% 4.34% 4.96% 7.65% 1.52% 5.06% 1.43% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 79.44 79.95 81.40 79.46 70.65 69.80 68.23 10.66%
EPS 1.53 3.73 4.07 5.97 1.10 3.59 0.96 36.40%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.82 0.78 0.72 0.71 0.67 19.00%
Adjusted Per Share Value based on latest NOSH - 701,892
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 79.38 79.89 81.34 79.40 70.60 69.63 67.80 11.07%
EPS 1.53 3.73 4.06 5.97 1.09 3.58 0.95 37.35%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8693 0.8593 0.8194 0.7794 0.7194 0.7083 0.6658 19.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.635 0.63 0.72 0.49 0.48 0.525 0.50 -
P/RPS 0.80 0.79 0.88 0.62 0.68 0.75 0.73 6.28%
P/EPS 41.60 16.90 17.71 8.21 43.83 14.62 52.10 -13.92%
EY 2.40 5.92 5.65 12.18 2.28 6.84 1.92 16.02%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.88 0.63 0.67 0.74 0.75 -1.78%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 30/05/23 27/02/23 29/11/22 30/08/22 30/05/22 -
Price 0.70 0.685 0.665 0.52 0.475 0.51 0.51 -
P/RPS 0.88 0.86 0.82 0.65 0.67 0.73 0.75 11.23%
P/EPS 45.86 18.37 16.35 8.71 43.38 14.20 53.15 -9.35%
EY 2.18 5.44 6.12 11.48 2.31 7.04 1.88 10.36%
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.81 0.67 0.66 0.72 0.76 3.47%

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