[CAB] YoY Annualized Quarter Result on 30-Jun-2023 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Jun-2023 [#3]
Profit Trend
QoQ- -8.57%
YoY- 92.95%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,273,561 2,251,894 1,945,033 1,746,208 1,644,833 1,744,589 1,712,717 4.82%
PBT 160,840 208,196 98,857 -21,549 -12,190 11,553 56,988 18.85%
Tax -45,353 -37,240 -27,074 -5,588 -6,750 -7,289 -13,006 23.11%
NP 115,486 170,956 71,782 -27,137 -18,941 4,264 43,981 17.43%
-
NP to SH 87,626 128,722 66,714 -14,125 -3,881 15,696 38,502 14.67%
-
Tax Rate 28.20% 17.89% 27.39% - - 63.09% 22.82% -
Total Cost 2,158,074 2,080,938 1,873,250 1,773,345 1,663,774 1,740,325 1,668,736 4.37%
-
Net Worth 673,293 603,158 497,138 448,475 455,375 464,420 414,391 8.41%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 673,293 603,158 497,138 448,475 455,375 464,420 414,391 8.41%
NOSH 701,892 701,892 701,892 690,508 690,508 657,111 643,385 1.45%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.08% 7.59% 3.69% -1.55% -1.15% 0.24% 2.57% -
ROE 13.01% 21.34% 13.42% -3.15% -0.85% 3.38% 9.29% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 324.17 321.08 277.78 253.09 238.39 266.71 268.65 3.17%
EPS 12.49 18.36 9.56 -2.05 -0.57 2.43 6.13 12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.86 0.71 0.65 0.66 0.71 0.65 6.70%
Adjusted Per Share Value based on latest NOSH - 701,892
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 323.92 320.83 277.11 248.79 234.34 248.55 244.01 4.83%
EPS 12.48 18.34 9.50 -2.01 -0.55 2.24 5.49 14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9593 0.8593 0.7083 0.639 0.6488 0.6617 0.5904 8.41%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.77 0.63 0.525 0.475 0.395 0.51 0.88 -
P/RPS 0.24 0.20 0.19 0.19 0.17 0.19 0.33 -5.16%
P/EPS 6.16 3.43 5.51 -23.20 -70.22 21.25 14.57 -13.35%
EY 16.23 29.13 18.15 -4.31 -1.42 4.71 6.86 15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.74 0.73 0.60 0.72 1.35 -8.34%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 29/08/23 30/08/22 27/08/21 27/08/20 30/08/19 29/08/18 -
Price 0.65 0.685 0.51 0.465 0.40 0.47 0.89 -
P/RPS 0.20 0.21 0.18 0.18 0.17 0.18 0.33 -8.00%
P/EPS 5.20 3.73 5.35 -22.71 -71.11 19.59 14.74 -15.92%
EY 19.22 26.79 18.68 -4.40 -1.41 5.11 6.79 18.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.72 0.72 0.61 0.66 1.37 -11.00%

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