[CABNET] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -16.8%
YoY- -13.19%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 54,629 50,138 47,183 44,659 50,083 51,146 52,336 2.90%
PBT 5,992 5,714 6,252 5,064 5,959 5,953 6,530 -5.58%
Tax -1,644 -1,484 -1,572 -1,505 -1,662 -1,524 -1,293 17.41%
NP 4,348 4,230 4,680 3,559 4,297 4,429 5,237 -11.69%
-
NP to SH 4,409 4,277 4,721 3,575 4,297 4,429 5,237 -10.86%
-
Tax Rate 27.44% 25.97% 25.14% 29.72% 27.89% 25.60% 19.80% -
Total Cost 50,281 45,908 42,503 41,100 45,786 46,717 47,099 4.46%
-
Net Worth 46,743 47,475 40,774 36,814 32,034 44,252 40,649 9.78%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - 568 568 -
Div Payout % - - - - - 12.83% 10.85% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 46,743 47,475 40,774 36,814 32,034 44,252 40,649 9.78%
NOSH 178,750 178,750 178,750 178,750 178,750 130,000 130,000 23.72%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.96% 8.44% 9.92% 7.97% 8.58% 8.66% 10.01% -
ROE 9.43% 9.01% 11.58% 9.71% 13.41% 10.01% 12.88% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 30.56 28.05 30.45 30.39 38.29 39.34 42.94 -20.33%
EPS 2.47 2.39 3.05 2.43 3.28 3.41 4.30 -30.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.47 -
NAPS 0.2615 0.2656 0.2631 0.2505 0.2449 0.3404 0.3335 -15.00%
Adjusted Per Share Value based on latest NOSH - 178,750
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 30.56 28.05 26.40 24.98 28.02 28.61 29.28 2.90%
EPS 2.47 2.39 2.64 2.00 2.40 2.48 2.93 -10.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.32 -
NAPS 0.2615 0.2656 0.2281 0.206 0.1792 0.2476 0.2274 9.79%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.20 0.285 0.22 0.305 0.375 0.595 0.65 -
P/RPS 0.65 1.02 0.72 1.00 0.98 1.51 1.51 -43.07%
P/EPS 8.11 11.91 7.22 12.54 11.42 17.46 15.13 -34.08%
EY 12.33 8.40 13.85 7.98 8.76 5.73 6.61 51.70%
DY 0.00 0.00 0.00 0.00 0.00 0.73 0.72 -
P/NAPS 0.76 1.07 0.84 1.22 1.53 1.75 1.95 -46.73%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 25/02/19 29/11/18 28/08/18 30/05/18 23/02/18 -
Price 0.19 0.24 0.235 0.27 0.315 0.57 0.64 -
P/RPS 0.62 0.86 0.77 0.89 0.82 1.45 1.49 -44.35%
P/EPS 7.70 10.03 7.71 11.10 9.59 16.73 14.90 -35.68%
EY 12.98 9.97 12.96 9.01 10.43 5.98 6.71 55.43%
DY 0.00 0.00 0.00 0.00 0.00 0.77 0.73 -
P/NAPS 0.73 0.90 0.89 1.08 1.29 1.67 1.92 -47.61%

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