[CAB] YoY Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -60.66%
YoY- 228.17%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,398,184 1,014,816 751,988 635,744 552,040 546,664 490,476 19.05%
PBT 51,620 -15,364 -13,892 7,476 -4,256 10,468 3,500 56.53%
Tax -13,964 -932 -2,296 -2,852 524 -3,880 -1,688 42.16%
NP 37,656 -16,296 -16,188 4,624 -3,732 6,588 1,812 65.73%
-
NP to SH 29,380 -16,760 -12,960 4,696 -3,664 6,712 1,520 63.74%
-
Tax Rate 27.05% - - 38.15% - 37.07% 48.23% -
Total Cost 1,360,528 1,031,112 768,176 631,120 555,772 540,076 488,664 18.59%
-
Net Worth 254,250 178,713 148,829 142,462 128,240 98,320 85,172 19.97%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 254,250 178,713 148,829 142,462 128,240 98,320 85,172 19.97%
NOSH 176,562 150,179 131,707 131,910 130,857 131,093 131,034 5.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.69% -1.61% -2.15% 0.73% -0.68% 1.21% 0.37% -
ROE 11.56% -9.38% -8.71% 3.30% -2.86% 6.83% 1.78% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 791.89 675.74 570.95 481.95 421.86 417.00 374.31 13.28%
EPS 16.64 -11.16 -9.84 3.56 -2.80 5.12 1.16 55.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.19 1.13 1.08 0.98 0.75 0.65 14.16%
Adjusted Per Share Value based on latest NOSH - 131,910
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 199.39 144.72 107.24 90.66 78.73 77.96 69.95 19.05%
EPS 4.19 -2.39 -1.85 0.67 -0.52 0.96 0.22 63.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3626 0.2549 0.2122 0.2032 0.1829 0.1402 0.1215 19.96%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.54 1.57 1.02 0.53 0.37 0.34 0.31 -
P/RPS 0.19 0.23 0.18 0.11 0.09 0.08 0.08 15.49%
P/EPS 9.25 -14.07 -10.37 14.89 -13.21 6.64 26.72 -16.19%
EY 10.81 -7.11 -9.65 6.72 -7.57 15.06 3.74 19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 0.90 0.49 0.38 0.45 0.48 14.28%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 27/02/14 22/02/13 27/02/12 28/02/11 -
Price 1.70 1.75 0.92 0.50 0.445 0.38 0.30 -
P/RPS 0.21 0.26 0.16 0.10 0.11 0.09 0.08 17.43%
P/EPS 10.22 -15.68 -9.35 14.04 -15.89 7.42 25.86 -14.32%
EY 9.79 -6.38 -10.70 7.12 -6.29 13.47 3.87 16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.47 0.81 0.46 0.45 0.51 0.46 16.98%

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