[CAB] QoQ Quarter Result on 31-Mar-2018 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- -7.92%
YoY- 15.88%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 454,432 465,830 430,677 424,897 428,964 411,204 382,271 12.18%
PBT 10,728 -2,081 5,503 17,539 19,699 29,327 23,749 -41.04%
Tax -3,098 -457 -889 -4,174 -4,692 -6,114 -7,264 -43.25%
NP 7,630 -2,538 4,614 13,365 15,007 23,213 16,485 -40.08%
-
NP to SH 7,858 508 4,898 11,495 12,484 27,177 13,741 -31.03%
-
Tax Rate 28.88% - 16.15% 23.80% 23.82% 20.85% 30.59% -
Total Cost 446,802 468,368 426,063 411,532 413,957 387,991 365,786 14.22%
-
Net Worth 458,325 412,749 414,391 408,515 401,263 384,753 274,079 40.75%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 458,325 412,749 414,391 408,515 401,263 384,753 274,079 40.75%
NOSH 646,265 635,000 643,385 626,187 623,714 610,719 185,188 129.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.68% -0.54% 1.07% 3.15% 3.50% 5.65% 4.31% -
ROE 1.71% 0.12% 1.18% 2.81% 3.11% 7.06% 5.01% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.40 73.36 67.55 68.65 69.49 67.33 206.42 -51.08%
EPS 1.22 0.08 0.77 1.86 2.02 4.45 7.42 -69.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.65 0.65 0.66 0.65 0.63 1.48 -38.63%
Adjusted Per Share Value based on latest NOSH - 626,187
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 64.81 66.43 61.42 60.59 61.17 58.64 54.51 12.19%
EPS 1.12 0.07 0.70 1.64 1.78 3.88 1.96 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6536 0.5886 0.591 0.5826 0.5722 0.5487 0.3909 40.74%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.52 0.86 0.88 0.895 0.95 0.945 2.84 -
P/RPS 0.74 1.17 1.30 1.30 1.37 1.40 1.38 -33.92%
P/EPS 42.72 1,075.00 114.54 48.19 46.98 21.24 38.27 7.58%
EY 2.34 0.09 0.87 2.08 2.13 4.71 2.61 -7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.32 1.35 1.36 1.46 1.50 1.92 -47.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 -
Price 0.61 0.655 0.89 0.92 0.98 1.08 1.04 -
P/RPS 0.87 0.89 1.32 1.34 1.41 1.60 0.50 44.52%
P/EPS 50.11 818.75 115.84 49.54 48.46 24.27 14.02 133.22%
EY 2.00 0.12 0.86 2.02 2.06 4.12 7.13 -57.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 1.37 1.39 1.51 1.71 0.70 14.66%

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