[CAB] YoY Annualized Quarter Result on 30-Jun-2020 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- 84.34%
YoY- -124.73%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,251,894 1,945,033 1,746,208 1,644,833 1,744,589 1,712,717 1,441,182 7.71%
PBT 208,196 98,857 -21,549 -12,190 11,553 56,988 71,714 19.42%
Tax -37,240 -27,074 -5,588 -6,750 -7,289 -13,006 -20,370 10.57%
NP 170,956 71,782 -27,137 -18,941 4,264 43,981 51,344 22.18%
-
NP to SH 128,722 66,714 -14,125 -3,881 15,696 38,502 41,341 20.82%
-
Tax Rate 17.89% 27.39% - - 63.09% 22.82% 28.40% -
Total Cost 2,080,938 1,873,250 1,773,345 1,663,774 1,740,325 1,668,736 1,389,838 6.95%
-
Net Worth 603,158 497,138 448,475 455,375 464,420 414,391 266,640 14.56%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 603,158 497,138 448,475 455,375 464,420 414,391 266,640 14.56%
NOSH 701,892 701,892 690,508 690,508 657,111 643,385 180,162 25.42%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.59% 3.69% -1.55% -1.15% 0.24% 2.57% 3.56% -
ROE 21.34% 13.42% -3.15% -0.85% 3.38% 9.29% 15.50% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 321.08 277.78 253.09 238.39 266.71 268.65 799.93 -14.10%
EPS 18.36 9.56 -2.05 -0.57 2.43 6.13 22.95 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.71 0.65 0.66 0.71 0.65 1.48 -8.64%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 320.83 277.11 248.79 234.34 248.55 244.01 205.33 7.71%
EPS 18.34 9.50 -2.01 -0.55 2.24 5.49 5.89 20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8593 0.7083 0.639 0.6488 0.6617 0.5904 0.3799 14.56%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.63 0.525 0.475 0.395 0.51 0.88 2.84 -
P/RPS 0.20 0.19 0.19 0.17 0.19 0.33 0.36 -9.32%
P/EPS 3.43 5.51 -23.20 -70.22 21.25 14.57 12.38 -19.25%
EY 29.13 18.15 -4.31 -1.42 4.71 6.86 8.08 23.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.73 0.60 0.72 1.35 1.92 -14.87%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 30/08/22 27/08/21 27/08/20 30/08/19 29/08/18 29/08/17 -
Price 0.685 0.51 0.465 0.40 0.47 0.89 1.04 -
P/RPS 0.21 0.18 0.18 0.17 0.18 0.33 0.13 8.31%
P/EPS 3.73 5.35 -22.71 -71.11 19.59 14.74 4.53 -3.18%
EY 26.79 18.68 -4.40 -1.41 5.11 6.79 22.06 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.72 0.61 0.66 1.37 0.70 2.24%

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