[CAB] QoQ TTM Result on 31-Mar-2014 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 22.38%
YoY- 1483.49%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 701,473 672,412 663,730 643,950 629,926 609,000 575,896 14.01%
PBT 13,714 19,056 21,679 24,702 18,555 15,622 8,951 32.79%
Tax -7,297 -7,436 -5,899 -6,093 -2,934 -2,090 1,545 -
NP 6,417 11,620 15,780 18,609 15,621 13,532 10,496 -27.90%
-
NP to SH 6,753 11,167 14,991 17,165 14,026 11,936 5,232 18.49%
-
Tax Rate 53.21% 39.02% 27.21% 24.67% 15.81% 13.38% -17.26% -
Total Cost 695,056 660,792 647,950 625,341 614,305 595,468 565,400 14.71%
-
Net Worth 148,829 152,619 131,360 145,809 142,462 140,716 130,380 9.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 148,829 152,619 131,360 145,809 142,462 140,716 130,380 9.19%
NOSH 131,707 131,568 131,360 131,360 131,910 131,510 131,696 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.91% 1.73% 2.38% 2.89% 2.48% 2.22% 1.82% -
ROE 4.54% 7.32% 11.41% 11.77% 9.85% 8.48% 4.01% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 532.60 511.07 505.28 490.22 477.54 463.08 437.29 14.00%
EPS 5.13 8.49 11.41 13.07 10.63 9.08 3.97 18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.16 1.00 1.11 1.08 1.07 0.99 9.19%
Adjusted Per Share Value based on latest NOSH - 131,360
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 99.94 95.80 94.56 91.74 89.75 86.77 82.05 14.01%
EPS 0.96 1.59 2.14 2.45 2.00 1.70 0.75 17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.212 0.2174 0.1872 0.2077 0.203 0.2005 0.1858 9.16%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 1.10 0.56 0.48 0.53 0.58 0.555 -
P/RPS 0.19 0.22 0.11 0.10 0.11 0.13 0.13 28.69%
P/EPS 19.89 12.96 4.91 3.67 4.98 6.39 13.97 26.47%
EY 5.03 7.72 20.38 27.22 20.06 15.65 7.16 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.56 0.43 0.49 0.54 0.56 37.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.92 1.10 0.865 0.575 0.50 0.575 0.57 -
P/RPS 0.17 0.22 0.17 0.12 0.10 0.12 0.13 19.52%
P/EPS 17.94 12.96 7.58 4.40 4.70 6.34 14.35 16.00%
EY 5.57 7.72 13.19 22.73 21.27 15.78 6.97 -13.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.87 0.52 0.46 0.54 0.58 24.86%

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