[CAB] QoQ TTM Result on 30-Jun-2005 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 12.17%
YoY- 84.01%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 322,044 326,078 350,942 343,068 314,183 270,073 212,793 31.85%
PBT 7,019 16,013 14,698 17,638 15,523 12,199 11,979 -30.00%
Tax -2,472 -4,288 -4,528 -4,089 -3,498 -2,660 -2,538 -1.74%
NP 4,547 11,725 10,170 13,549 12,025 9,539 9,441 -38.58%
-
NP to SH 4,829 11,263 10,109 13,488 12,025 9,539 9,441 -36.06%
-
Tax Rate 35.22% 26.78% 30.81% 23.18% 22.53% 21.81% 21.19% -
Total Cost 317,497 314,353 340,772 329,519 302,158 260,534 203,352 34.62%
-
Net Worth 78,415 83,340 53,216 0 68,019 63,924 60,773 18.53%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,951 2,073 2,073 2,073 2,073 - - -
Div Payout % 61.11% 18.41% 20.51% 15.37% 17.25% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 78,415 83,340 53,216 0 68,019 63,924 60,773 18.53%
NOSH 84,317 83,340 83,150 83,371 82,950 80,916 79,965 3.59%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.41% 3.60% 2.90% 3.95% 3.83% 3.53% 4.44% -
ROE 6.16% 13.51% 19.00% 0.00% 17.68% 14.92% 15.53% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 381.94 391.26 422.06 411.49 378.76 333.77 266.11 27.26%
EPS 5.73 13.51 12.16 16.18 14.50 11.79 11.81 -38.28%
DPS 3.50 2.50 2.49 2.49 2.50 0.00 0.00 -
NAPS 0.93 1.00 0.64 0.00 0.82 0.79 0.76 14.41%
Adjusted Per Share Value based on latest NOSH - 83,371
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 45.88 46.46 50.00 48.88 44.76 38.48 30.32 31.83%
EPS 0.69 1.60 1.44 1.92 1.71 1.36 1.35 -36.10%
DPS 0.42 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.1117 0.1187 0.0758 0.00 0.0969 0.0911 0.0866 18.51%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.04 0.79 0.75 0.85 1.04 1.15 0.87 -
P/RPS 0.27 0.20 0.18 0.21 0.27 0.34 0.33 -12.53%
P/EPS 18.16 5.85 6.17 5.25 7.17 9.76 7.37 82.53%
EY 5.51 17.11 16.21 19.03 13.94 10.25 13.57 -45.19%
DY 3.37 3.16 3.33 2.93 2.40 0.00 0.00 -
P/NAPS 1.12 0.79 1.17 0.00 1.27 1.46 1.14 -1.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 22/02/06 29/11/05 19/09/05 30/05/05 25/02/05 29/11/04 -
Price 0.69 1.02 0.70 0.78 0.79 1.16 1.18 -
P/RPS 0.18 0.26 0.17 0.19 0.21 0.35 0.44 -44.92%
P/EPS 12.05 7.55 5.76 4.82 5.45 9.84 9.99 13.32%
EY 8.30 13.25 17.37 20.74 18.35 10.16 10.01 -11.75%
DY 5.07 2.45 3.56 3.19 3.16 0.00 0.00 -
P/NAPS 0.74 1.02 1.09 0.00 0.96 1.47 1.55 -38.94%

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