[CAB] QoQ TTM Result on 31-Dec-2023 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- -3.26%
YoY- 27.47%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 2,297,090 2,262,352 2,241,232 2,237,275 2,246,102 2,184,424 2,112,399 5.73%
PBT 131,520 153,963 172,018 187,412 189,480 167,610 161,513 -12.76%
Tax -38,332 -54,002 -53,525 -52,556 -47,917 -36,910 -37,757 1.00%
NP 93,188 99,961 118,493 134,856 141,563 130,700 123,756 -17.18%
-
NP to SH 75,467 76,426 90,333 103,757 107,248 104,222 103,223 -18.79%
-
Tax Rate 29.15% 35.07% 31.12% 28.04% 25.29% 22.02% 23.38% -
Total Cost 2,203,902 2,162,391 2,122,739 2,102,419 2,104,539 2,053,724 1,988,643 7.07%
-
Net Worth 680,186 673,293 666,279 652,252 610,171 603,158 575,104 11.80%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 7,012 3,506 3,506 3,506 3,506 - - -
Div Payout % 9.29% 4.59% 3.88% 3.38% 3.27% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 680,186 673,293 666,279 652,252 610,171 603,158 575,104 11.80%
NOSH 701,223 701,892 701,892 701,892 701,892 701,892 701,892 -0.06%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.06% 4.42% 5.29% 6.03% 6.30% 5.98% 5.86% -
ROE 11.10% 11.35% 13.56% 15.91% 17.58% 17.28% 17.95% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 327.58 322.57 319.56 319.00 320.26 311.46 301.19 5.74%
EPS 10.76 10.90 12.88 14.79 15.29 14.86 14.72 -18.80%
DPS 1.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.97 0.96 0.95 0.93 0.87 0.86 0.82 11.81%
Adjusted Per Share Value based on latest NOSH - 701,892
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 327.58 322.63 319.62 319.05 320.31 311.52 301.24 5.73%
EPS 10.76 10.90 12.88 14.80 15.29 14.86 14.72 -18.80%
DPS 1.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.97 0.9602 0.9502 0.9302 0.8702 0.8602 0.8201 11.80%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.63 0.77 0.705 0.70 0.635 0.63 0.72 -
P/RPS 0.19 0.24 0.22 0.22 0.20 0.20 0.24 -14.38%
P/EPS 5.85 7.07 5.47 4.73 4.15 4.24 4.89 12.65%
EY 17.08 14.15 18.27 21.13 24.08 23.59 20.44 -11.25%
DY 1.59 0.65 0.71 0.71 0.79 0.00 0.00 -
P/NAPS 0.65 0.80 0.74 0.75 0.73 0.73 0.88 -18.24%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 30/08/24 30/05/24 28/02/24 30/11/23 29/08/23 30/05/23 -
Price 0.595 0.65 0.74 0.785 0.70 0.685 0.665 -
P/RPS 0.18 0.20 0.23 0.25 0.22 0.22 0.22 -12.48%
P/EPS 5.53 5.96 5.75 5.31 4.58 4.61 4.52 14.34%
EY 18.09 16.76 17.41 18.85 21.85 21.69 22.13 -12.54%
DY 1.68 0.77 0.68 0.64 0.71 0.00 0.00 -
P/NAPS 0.61 0.68 0.78 0.84 0.80 0.80 0.81 -17.18%

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