[CAB] YoY Annualized Quarter Result on 30-Jun-2016 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 141.23%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,744,589 1,712,717 1,441,182 1,057,906 837,460 657,606 584,633 19.97%
PBT 11,553 56,988 71,714 22,854 17,274 10,577 2,501 29.03%
Tax -7,289 -13,006 -20,370 -6,666 -6,157 -4,718 360 -
NP 4,264 43,981 51,344 16,188 11,117 5,858 2,861 6.87%
-
NP to SH 15,696 38,502 41,341 9,634 9,660 5,942 1,869 42.54%
-
Tax Rate 63.09% 22.82% 28.40% 29.17% 35.64% 44.61% -14.39% -
Total Cost 1,740,325 1,668,736 1,389,838 1,041,718 826,342 651,748 581,772 20.02%
-
Net Worth 464,420 414,391 266,640 206,682 155,443 145,937 130,941 23.48%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 464,420 414,391 266,640 206,682 155,443 145,937 130,941 23.48%
NOSH 657,111 643,385 180,162 157,772 135,167 131,474 132,264 30.61%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.24% 2.57% 3.56% 1.53% 1.33% 0.89% 0.49% -
ROE 3.38% 9.29% 15.50% 4.66% 6.21% 4.07% 1.43% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 266.71 268.65 799.93 670.52 619.57 500.18 442.02 -8.07%
EPS 2.43 6.13 22.95 6.11 7.15 4.52 1.41 9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.65 1.48 1.31 1.15 1.11 0.99 -5.38%
Adjusted Per Share Value based on latest NOSH - 170,882
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 248.55 244.01 205.33 150.72 119.31 93.69 83.29 19.97%
EPS 2.24 5.49 5.89 1.37 1.38 0.85 0.27 42.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6617 0.5904 0.3799 0.2945 0.2215 0.2079 0.1866 23.47%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.51 0.88 2.84 1.57 1.06 0.56 0.555 -
P/RPS 0.19 0.33 0.36 0.23 0.17 0.11 0.13 6.52%
P/EPS 21.25 14.57 12.38 25.71 14.83 12.39 39.27 -9.72%
EY 4.71 6.86 8.08 3.89 6.74 8.07 2.55 10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.35 1.92 1.20 0.92 0.50 0.56 4.27%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 -
Price 0.47 0.89 1.04 1.78 0.94 0.865 0.57 -
P/RPS 0.18 0.33 0.13 0.27 0.15 0.17 0.13 5.57%
P/EPS 19.59 14.74 4.53 29.15 13.15 19.14 40.33 -11.33%
EY 5.11 6.79 22.06 3.43 7.60 5.23 2.48 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.37 0.70 1.36 0.82 0.78 0.58 2.17%

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