[CAB] YoY Annual (Unaudited) Result on 30-Sep-2013 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
YoY- 496.54%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,101,306 891,692 672,412 609,000 534,553 490,966 508,148 13.74%
PBT 46,711 29,286 19,056 15,622 119 19,554 11,135 26.96%
Tax -10,754 -8,343 -7,436 -2,090 1,281 -4,995 -3,440 20.90%
NP 35,957 20,943 11,620 13,532 1,400 14,559 7,695 29.26%
-
NP to SH 25,998 16,041 11,167 11,936 -3,010 12,631 7,208 23.81%
-
Tax Rate 23.02% 28.49% 39.02% 13.38% -1,076.47% 25.54% 30.89% -
Total Cost 1,065,349 870,749 660,792 595,468 533,153 476,407 500,453 13.40%
-
Net Worth 72,710 169,584 152,576 140,810 128,996 97,359 88,084 -3.14%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 72,710 169,584 152,576 140,810 128,996 97,359 88,084 -3.14%
NOSH 161,578 139,003 131,531 131,598 131,628 131,567 131,470 3.49%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.26% 2.35% 1.73% 2.22% 0.26% 2.97% 1.51% -
ROE 35.76% 9.46% 7.32% 8.48% -2.33% 12.97% 8.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 681.59 641.49 511.22 462.77 406.11 373.17 386.51 9.90%
EPS 5.15 11.54 8.49 9.07 -2.29 9.60 5.47 -0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 1.22 1.16 1.07 0.98 0.74 0.67 -6.41%
Adjusted Per Share Value based on latest NOSH - 131,510
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 157.06 127.16 95.89 86.85 76.23 70.02 72.47 13.74%
EPS 3.71 2.29 1.59 1.70 -0.43 1.80 1.03 23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.2418 0.2176 0.2008 0.184 0.1388 0.1256 -3.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.59 1.00 1.10 0.58 0.35 0.33 0.32 -
P/RPS 0.23 0.16 0.22 0.13 0.09 0.09 0.08 19.22%
P/EPS 9.88 8.67 12.96 6.39 -15.31 3.44 5.84 9.14%
EY 10.12 11.54 7.72 15.64 -6.53 29.09 17.13 -8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 0.82 0.95 0.54 0.36 0.45 0.48 39.40%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 27/11/14 29/11/13 30/11/12 29/11/11 30/11/10 -
Price 1.61 1.41 1.10 0.575 0.37 0.34 0.32 -
P/RPS 0.24 0.22 0.22 0.12 0.09 0.09 0.08 20.07%
P/EPS 10.01 12.22 12.96 6.34 -16.18 3.54 5.84 9.38%
EY 9.99 8.18 7.72 15.77 -6.18 28.24 17.13 -8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 1.16 0.95 0.54 0.38 0.46 0.48 39.73%

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