[CAB] YoY Annual (Unaudited) Result on 30-Sep-2019 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Sep-2019 [#4]
Profit Trend
YoY- -58.62%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,954,278 1,718,860 1,680,487 1,752,186 1,750,368 1,492,091 1,101,306 10.02%
PBT 85,606 -30,350 -3,477 14,791 40,660 83,113 46,711 10.61%
Tax -29,286 -5,867 -7,494 -10,757 -10,212 -21,392 -10,754 18.16%
NP 56,320 -36,217 -10,971 4,034 30,448 61,721 35,957 7.76%
-
NP to SH 57,716 -20,160 2,871 12,160 29,385 58,183 25,998 14.20%
-
Tax Rate 34.21% - - 72.73% 25.12% 25.74% 23.02% -
Total Cost 1,897,958 1,755,077 1,691,458 1,748,152 1,719,920 1,430,370 1,065,349 10.09%
-
Net Worth 504,969 441,576 462,275 453,698 410,758 362,206 72,710 38.10%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 504,969 441,576 462,275 453,698 410,758 362,206 72,710 38.10%
NOSH 701,892 690,508 690,508 658,692 631,935 574,930 161,578 27.72%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.88% -2.11% -0.65% 0.23% 1.74% 4.14% 3.26% -
ROE 11.43% -4.57% 0.62% 2.68% 7.15% 16.06% 35.76% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 278.65 249.12 243.56 266.48 276.99 259.53 681.59 -13.84%
EPS 8.26 -2.92 0.42 1.87 4.65 10.12 5.15 8.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.64 0.67 0.69 0.65 0.63 0.45 8.14%
Adjusted Per Share Value based on latest NOSH - 658,692
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 278.43 244.89 239.42 249.64 249.38 212.58 156.91 10.02%
EPS 8.22 -2.87 0.41 1.73 4.19 8.29 3.70 14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7194 0.6291 0.6586 0.6464 0.5852 0.516 0.1036 38.10%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.48 0.47 0.365 0.415 0.86 0.945 1.59 -
P/RPS 0.17 0.19 0.15 0.16 0.31 0.36 0.23 -4.91%
P/EPS 5.83 -16.09 87.72 22.44 18.49 9.34 9.88 -8.41%
EY 17.14 -6.22 1.14 4.46 5.41 10.71 10.12 9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.54 0.60 1.32 1.50 3.53 -24.18%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 27/11/20 28/11/19 29/11/18 28/11/17 29/11/16 -
Price 0.475 0.50 0.395 0.44 0.655 1.08 1.61 -
P/RPS 0.17 0.20 0.16 0.17 0.24 0.42 0.24 -5.58%
P/EPS 5.77 -17.11 94.93 23.79 14.09 10.67 10.01 -8.76%
EY 17.32 -5.84 1.05 4.20 7.10 9.37 9.99 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.59 0.64 1.01 1.71 3.58 -24.54%

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