[CAB] QoQ TTM Result on 31-Dec-2018 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -15.74%
YoY- -60.9%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,752,186 1,774,272 1,783,238 1,775,836 1,750,368 1,695,742 1,647,336 4.19%
PBT 14,791 6,584 23,444 31,689 40,660 72,068 90,314 -70.03%
Tax -10,757 -5,924 -6,843 -8,618 -10,212 -15,869 -22,244 -38.36%
NP 4,034 660 16,601 23,071 30,448 56,199 68,070 -84.77%
-
NP to SH 12,160 12,280 21,062 24,759 29,385 56,054 64,897 -67.22%
-
Tax Rate 72.73% 89.98% 29.19% 27.20% 25.12% 22.02% 24.63% -
Total Cost 1,748,152 1,773,612 1,766,637 1,752,765 1,719,920 1,639,543 1,579,266 7.00%
-
Net Worth 453,698 464,420 465,296 458,325 412,749 414,391 408,515 7.23%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 453,698 464,420 465,296 458,325 412,749 414,391 408,515 7.23%
NOSH 658,692 657,111 647,881 646,265 635,000 643,385 626,187 3.42%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.23% 0.04% 0.93% 1.30% 1.74% 3.31% 4.13% -
ROE 2.68% 2.64% 4.53% 5.40% 7.12% 13.53% 15.89% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 266.48 271.25 275.94 275.10 275.65 265.99 266.14 0.08%
EPS 1.85 1.88 3.26 3.84 4.63 8.79 10.48 -68.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.72 0.71 0.65 0.65 0.66 3.00%
Adjusted Per Share Value based on latest NOSH - 646,265
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 249.64 252.78 254.06 253.01 249.38 241.60 234.70 4.19%
EPS 1.73 1.75 3.00 3.53 4.19 7.99 9.25 -67.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6464 0.6617 0.6629 0.653 0.5881 0.5904 0.582 7.24%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.415 0.51 0.60 0.52 0.86 0.88 0.895 -
P/RPS 0.16 0.19 0.22 0.19 0.31 0.33 0.34 -39.47%
P/EPS 22.44 27.17 18.41 13.56 18.58 10.01 8.54 90.30%
EY 4.46 3.68 5.43 7.38 5.38 9.99 11.71 -47.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.83 0.73 1.32 1.35 1.36 -42.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.44 0.47 0.545 0.61 0.655 0.89 0.92 -
P/RPS 0.17 0.17 0.20 0.22 0.24 0.33 0.35 -38.18%
P/EPS 23.79 25.04 16.72 15.90 14.15 10.12 8.77 94.38%
EY 4.20 3.99 5.98 6.29 7.06 9.88 11.40 -48.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.76 0.86 1.01 1.37 1.39 -40.34%

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