[CAB] YoY Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -358.72%
YoY- -200.09%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,229,220 1,976,836 1,732,660 1,792,808 1,817,728 1,715,856 1,398,184 8.08%
PBT 270,328 116,000 -27,424 -52,752 42,912 78,796 51,620 31.76%
Tax -44,280 -27,432 -4,692 848 -12,392 -18,768 -13,964 21.19%
NP 226,048 88,568 -32,116 -51,904 30,520 60,028 37,656 34.79%
-
NP to SH 167,488 72,772 -14,348 -31,460 31,432 49,936 29,380 33.63%
-
Tax Rate 16.38% 23.65% - - 28.88% 23.82% 27.05% -
Total Cost 2,003,172 1,888,268 1,764,776 1,844,712 1,787,208 1,655,828 1,360,528 6.65%
-
Net Worth 547,050 459,303 455,375 442,092 458,325 401,263 254,250 13.61%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 547,050 459,303 455,375 442,092 458,325 401,263 254,250 13.61%
NOSH 701,892 698,008 690,508 661,631 646,265 623,714 176,562 25.84%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.14% 4.48% -1.85% -2.90% 1.68% 3.50% 2.69% -
ROE 30.62% 15.84% -3.15% -7.12% 6.86% 12.44% 11.56% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 317.85 284.06 251.12 271.70 281.59 277.95 791.89 -14.10%
EPS 23.88 10.44 -2.08 -4.76 4.88 8.08 16.64 6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.66 0.66 0.67 0.71 0.65 1.44 -9.70%
Adjusted Per Share Value based on latest NOSH - 661,631
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 317.90 281.91 247.09 255.67 259.22 244.69 199.39 8.08%
EPS 23.89 10.38 -2.05 -4.49 4.48 7.12 4.19 33.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.655 0.6494 0.6305 0.6536 0.5722 0.3626 13.61%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.49 0.515 0.495 0.41 0.52 0.95 1.54 -
P/RPS 0.15 0.18 0.20 0.15 0.18 0.34 0.19 -3.86%
P/EPS 2.05 4.92 -23.80 -8.60 10.68 11.74 9.25 -22.19%
EY 48.74 20.30 -4.20 -11.63 9.36 8.51 10.81 28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.75 0.61 0.73 1.46 1.07 -8.44%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 27/02/20 27/02/19 28/02/18 27/02/17 -
Price 0.52 0.53 0.44 0.355 0.61 0.98 1.70 -
P/RPS 0.16 0.19 0.18 0.13 0.22 0.35 0.21 -4.42%
P/EPS 2.18 5.07 -21.16 -7.45 12.53 12.12 10.22 -22.69%
EY 45.92 19.73 -4.73 -13.43 7.98 8.25 9.79 29.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 0.67 0.53 0.86 1.51 1.18 -8.99%

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