[CAB] YoY Annualized Quarter Result on 30-Sep-2016 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 169.84%
YoY- 62.07%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,752,186 1,750,368 1,492,091 1,101,306 891,692 672,412 609,000 19.25%
PBT 14,791 40,660 83,113 46,711 29,286 19,056 15,622 -0.90%
Tax -10,757 -10,212 -21,392 -10,754 -8,343 -7,436 -2,090 31.38%
NP 4,034 30,448 61,721 35,957 20,943 11,620 13,532 -18.25%
-
NP to SH 12,160 29,385 58,183 25,998 16,041 11,167 11,936 0.31%
-
Tax Rate 72.73% 25.12% 25.74% 23.02% 28.49% 39.02% 13.38% -
Total Cost 1,748,152 1,719,920 1,430,370 1,065,349 870,749 660,792 595,468 19.65%
-
Net Worth 453,698 410,758 362,206 72,710 169,584 152,576 140,810 21.52%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 453,698 410,758 362,206 72,710 169,584 152,576 140,810 21.52%
NOSH 658,692 631,935 574,930 161,578 139,003 131,531 131,598 30.77%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.23% 1.74% 4.14% 3.26% 2.35% 1.73% 2.22% -
ROE 2.68% 7.15% 16.06% 35.76% 9.46% 7.32% 8.48% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 266.48 276.99 259.53 681.59 641.49 511.22 462.77 -8.78%
EPS 1.87 4.65 10.12 5.15 11.54 8.49 9.07 -23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.63 0.45 1.22 1.16 1.07 -7.04%
Adjusted Per Share Value based on latest NOSH - 173,013
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 249.64 249.38 212.58 156.91 127.04 95.80 86.77 19.24%
EPS 1.73 4.19 8.29 3.70 2.29 1.59 1.70 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6464 0.5852 0.516 0.1036 0.2416 0.2174 0.2006 21.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.415 0.86 0.945 1.59 1.00 1.10 0.58 -
P/RPS 0.16 0.31 0.36 0.23 0.16 0.22 0.13 3.51%
P/EPS 22.44 18.49 9.34 9.88 8.67 12.96 6.39 23.27%
EY 4.46 5.41 10.71 10.12 11.54 7.72 15.64 -18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.32 1.50 3.53 0.82 0.95 0.54 1.77%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 29/11/13 -
Price 0.44 0.655 1.08 1.61 1.41 1.10 0.575 -
P/RPS 0.17 0.24 0.42 0.24 0.22 0.22 0.12 5.97%
P/EPS 23.79 14.09 10.67 10.01 12.22 12.96 6.34 24.64%
EY 4.20 7.10 9.37 9.99 8.18 7.72 15.77 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.01 1.71 3.58 1.16 0.95 0.54 2.87%

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