[CAB] QoQ TTM Result on 31-Dec-2010 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -23.56%
YoY- 95.53%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 490,966 487,685 488,452 496,771 508,148 503,272 493,667 -0.36%
PBT 19,554 18,162 14,582 9,167 11,135 6,459 5,096 144.89%
Tax -4,995 -5,262 -4,412 -3,094 -3,440 -2,119 -1,891 90.97%
NP 14,559 12,900 10,170 6,073 7,695 4,340 3,205 174.03%
-
NP to SH 12,631 11,132 8,832 5,510 7,208 4,205 3,790 122.95%
-
Tax Rate 25.54% 28.97% 30.26% 33.75% 30.89% 32.81% 37.11% -
Total Cost 476,407 474,785 478,282 490,698 500,453 498,932 490,462 -1.91%
-
Net Worth 97,257 93,479 88,295 85,172 88,273 84,424 81,802 12.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 97,257 93,479 88,295 85,172 88,273 84,424 81,802 12.21%
NOSH 131,428 131,661 131,783 131,034 131,750 131,913 131,940 -0.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.97% 2.65% 2.08% 1.22% 1.51% 0.86% 0.65% -
ROE 12.99% 11.91% 10.00% 6.47% 8.17% 4.98% 4.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 373.56 370.41 370.65 379.11 385.69 381.52 374.16 -0.10%
EPS 9.61 8.46 6.70 4.21 5.47 3.19 2.87 123.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.67 0.65 0.67 0.64 0.62 12.50%
Adjusted Per Share Value based on latest NOSH - 131,034
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 69.95 69.48 69.59 70.78 72.40 71.70 70.33 -0.36%
EPS 1.80 1.59 1.26 0.79 1.03 0.60 0.54 122.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1332 0.1258 0.1213 0.1258 0.1203 0.1165 12.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.33 0.29 0.30 0.31 0.32 0.32 0.31 -
P/RPS 0.09 0.08 0.08 0.08 0.08 0.08 0.08 8.16%
P/EPS 3.43 3.43 4.48 7.37 5.85 10.04 10.79 -53.38%
EY 29.12 29.16 22.34 13.56 17.10 9.96 9.27 114.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.45 0.48 0.48 0.50 0.50 -6.77%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 27/05/10 -
Price 0.34 0.34 0.29 0.30 0.32 0.34 0.30 -
P/RPS 0.09 0.09 0.08 0.08 0.08 0.09 0.08 8.16%
P/EPS 3.54 4.02 4.33 7.13 5.85 10.67 10.44 -51.34%
EY 28.27 24.87 23.11 14.02 17.10 9.38 9.58 105.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.43 0.46 0.48 0.53 0.48 -2.79%

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