[CAB] YoY Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 67.0%
YoY- -123.83%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 891,692 672,412 609,000 534,553 490,966 508,148 494,417 10.32%
PBT 29,286 19,056 15,622 119 19,554 11,135 1,627 61.85%
Tax -8,343 -7,436 -2,090 1,281 -4,995 -3,440 -1,604 31.61%
NP 20,943 11,620 13,532 1,400 14,559 7,695 23 211.16%
-
NP to SH 16,041 11,167 11,936 -3,010 12,631 7,208 1,906 42.59%
-
Tax Rate 28.49% 39.02% 13.38% -1,076.47% 25.54% 30.89% 98.59% -
Total Cost 870,749 660,792 595,468 533,153 476,407 500,453 494,394 9.88%
-
Net Worth 169,584 152,576 140,810 128,996 97,359 88,084 80,141 13.30%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 169,584 152,576 140,810 128,996 97,359 88,084 80,141 13.30%
NOSH 139,003 131,531 131,598 131,628 131,567 131,470 131,379 0.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.35% 1.73% 2.22% 0.26% 2.97% 1.51% 0.00% -
ROE 9.46% 7.32% 8.48% -2.33% 12.97% 8.18% 2.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 641.49 511.22 462.77 406.11 373.17 386.51 376.33 9.29%
EPS 11.54 8.49 9.07 -2.29 9.60 5.47 1.45 41.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 1.07 0.98 0.74 0.67 0.61 12.24%
Adjusted Per Share Value based on latest NOSH - 131,471
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 127.04 95.80 86.77 76.16 69.95 72.40 70.44 10.32%
EPS 2.29 1.59 1.70 -0.43 1.80 1.03 0.27 42.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2416 0.2174 0.2006 0.1838 0.1387 0.1255 0.1142 13.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.00 1.10 0.58 0.35 0.33 0.32 0.31 -
P/RPS 0.16 0.22 0.13 0.09 0.09 0.08 0.08 12.24%
P/EPS 8.67 12.96 6.39 -15.31 3.44 5.84 21.37 -13.95%
EY 11.54 7.72 15.64 -6.53 29.09 17.13 4.68 16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 0.54 0.36 0.45 0.48 0.51 8.23%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 29/11/13 30/11/12 29/11/11 30/11/10 26/11/09 -
Price 1.41 1.10 0.575 0.37 0.34 0.32 0.34 -
P/RPS 0.22 0.22 0.12 0.09 0.09 0.08 0.09 16.05%
P/EPS 12.22 12.96 6.34 -16.18 3.54 5.84 23.44 -10.28%
EY 8.18 7.72 15.77 -6.18 28.24 17.13 4.27 11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.95 0.54 0.38 0.46 0.48 0.56 12.89%

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