[CAB] QoQ TTM Result on 30-Jun-2013 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 382.66%
YoY- 457.38%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 643,950 629,926 609,000 575,896 554,993 535,897 534,553 13.22%
PBT 24,702 18,555 15,622 8,951 4,383 -3,562 119 3417.24%
Tax -6,093 -2,934 -2,090 1,545 1,617 2,382 1,281 -
NP 18,609 15,621 13,532 10,496 6,000 -1,180 1,400 462.01%
-
NP to SH 17,165 14,026 11,936 5,232 1,084 -5,604 -3,010 -
-
Tax Rate 24.67% 15.81% 13.38% -17.26% -36.89% - -1,076.47% -
Total Cost 625,341 614,305 595,468 565,400 548,993 537,077 533,153 11.22%
-
Net Worth 145,809 142,462 140,716 130,380 129,181 128,240 128,842 8.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 145,809 142,462 140,716 130,380 129,181 128,240 128,842 8.60%
NOSH 131,360 131,910 131,510 131,696 131,818 130,857 131,471 -0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.89% 2.48% 2.22% 1.82% 1.08% -0.22% 0.26% -
ROE 11.77% 9.85% 8.48% 4.01% 0.84% -4.37% -2.34% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 490.22 477.54 463.08 437.29 421.03 409.53 406.59 13.29%
EPS 13.07 10.63 9.08 3.97 0.82 -4.28 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.07 0.99 0.98 0.98 0.98 8.66%
Adjusted Per Share Value based on latest NOSH - 131,696
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 91.74 89.75 86.77 82.05 79.07 76.35 76.16 13.22%
EPS 2.45 2.00 1.70 0.75 0.15 -0.80 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.203 0.2005 0.1858 0.184 0.1827 0.1836 8.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.48 0.53 0.58 0.555 0.445 0.37 0.35 -
P/RPS 0.10 0.11 0.13 0.13 0.11 0.09 0.09 7.28%
P/EPS 3.67 4.98 6.39 13.97 54.11 -8.64 -15.29 -
EY 27.22 20.06 15.65 7.16 1.85 -11.57 -6.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.54 0.56 0.45 0.38 0.36 12.58%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 30/08/13 28/05/13 22/02/13 30/11/12 -
Price 0.575 0.50 0.575 0.57 0.565 0.445 0.37 -
P/RPS 0.12 0.10 0.12 0.13 0.13 0.11 0.09 21.16%
P/EPS 4.40 4.70 6.34 14.35 68.71 -10.39 -16.16 -
EY 22.73 21.27 15.78 6.97 1.46 -9.62 -6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.54 0.58 0.58 0.45 0.38 23.28%

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