[CAB] QoQ Quarter Result on 31-Mar-2016 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 247.66%
YoY- 147.28%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 349,546 307,876 272,075 267,651 253,704 262,787 232,420 31.10%
PBT 12,905 29,570 10,551 10,431 -3,841 16,330 12,166 3.99%
Tax -3,491 -5,754 -3,186 -1,581 -233 -3,725 -2,797 15.84%
NP 9,414 23,816 7,365 8,850 -4,074 12,605 9,369 0.31%
-
NP to SH 7,345 18,772 5,229 6,187 -4,190 8,796 7,983 -5.37%
-
Tax Rate 27.05% 19.46% 30.20% 15.16% - 22.81% 22.99% -
Total Cost 340,132 284,060 264,710 258,801 257,778 250,182 223,051 32.31%
-
Net Worth 254,250 77,856 223,855 182,867 178,713 183,437 163,644 33.96%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 254,250 77,856 223,855 182,867 178,713 183,437 163,644 33.96%
NOSH 176,562 173,013 170,882 152,389 150,179 150,358 142,299 15.39%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.69% 7.74% 2.71% 3.31% -1.61% 4.80% 4.03% -
ROE 2.89% 24.11% 2.34% 3.38% -2.34% 4.80% 4.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 197.97 177.95 159.22 175.64 168.93 174.77 163.33 13.61%
EPS 4.16 3.47 3.06 4.06 -2.79 5.85 5.61 -17.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 0.45 1.31 1.20 1.19 1.22 1.15 16.09%
Adjusted Per Share Value based on latest NOSH - 152,389
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 49.85 43.91 38.80 38.17 36.18 37.48 33.14 31.12%
EPS 1.05 2.68 0.75 0.88 -0.60 1.25 1.14 -5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3626 0.111 0.3192 0.2608 0.2549 0.2616 0.2334 33.95%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.54 1.59 1.57 1.61 1.57 1.00 1.06 -
P/RPS 0.78 0.89 0.99 0.92 0.93 0.57 0.65 12.86%
P/EPS 37.02 14.65 51.31 39.66 -56.27 17.09 18.89 56.28%
EY 2.70 6.82 1.95 2.52 -1.78 5.85 5.29 -36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 3.53 1.20 1.34 1.32 0.82 0.92 10.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 26/08/16 25/05/16 25/02/16 27/11/15 27/08/15 -
Price 1.70 1.61 1.78 1.60 1.75 1.41 0.94 -
P/RPS 0.86 0.90 1.12 0.91 1.04 0.81 0.58 29.87%
P/EPS 40.87 14.84 58.17 39.41 -62.72 24.10 16.76 80.68%
EY 2.45 6.74 1.72 2.54 -1.59 4.15 5.97 -44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 3.58 1.36 1.33 1.47 1.16 0.82 27.32%

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