[CAB] YoY Annualized Quarter Result on 31-Mar-2020 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- 21.24%
YoY- -179.13%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,256,388 1,940,146 1,755,908 1,715,710 1,773,462 1,707,722 1,397,232 8.31%
PBT 225,188 73,374 -10,848 -43,682 40,044 74,476 60,074 24.62%
Tax -39,420 -22,478 -7,418 -2,596 -10,994 -17,732 -16,028 16.17%
NP 185,768 50,896 -18,266 -46,278 29,050 56,744 44,046 27.09%
-
NP to SH 140,786 49,772 -5,016 -24,778 31,312 47,958 34,530 26.38%
-
Tax Rate 17.51% 30.63% - - 27.45% 23.81% 26.68% -
Total Cost 2,070,620 1,889,250 1,774,174 1,761,988 1,744,412 1,650,978 1,353,186 7.34%
-
Net Worth 575,104 467,300 455,375 443,067 465,296 408,515 263,153 13.91%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 575,104 467,300 455,375 443,067 465,296 408,515 263,153 13.91%
NOSH 701,892 698,008 690,508 690,508 647,881 626,187 177,806 25.70%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 8.23% 2.62% -1.04% -2.70% 1.64% 3.32% 3.15% -
ROE 24.48% 10.65% -1.10% -5.59% 6.73% 11.74% 13.12% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 321.72 278.17 254.49 251.70 274.43 275.90 785.82 -13.82%
EPS 20.08 7.14 -0.72 -3.70 4.84 7.76 19.42 0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.67 0.66 0.65 0.72 0.66 1.48 -9.36%
Adjusted Per Share Value based on latest NOSH - 690,508
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 321.78 276.68 250.41 244.67 252.91 243.53 199.26 8.31%
EPS 20.08 7.10 -0.72 -3.53 4.47 6.84 4.92 26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8201 0.6664 0.6494 0.6319 0.6635 0.5826 0.3753 13.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.72 0.50 0.425 0.27 0.60 0.895 2.25 -
P/RPS 0.22 0.18 0.17 0.11 0.22 0.32 0.29 -4.49%
P/EPS 3.59 7.01 -58.46 -7.43 12.38 11.55 11.59 -17.73%
EY 27.88 14.27 -1.71 -13.46 8.08 8.66 8.63 21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.75 0.64 0.42 0.83 1.36 1.52 -8.70%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 28/05/21 12/06/20 30/05/19 30/05/18 30/05/17 -
Price 0.665 0.51 0.53 0.305 0.545 0.92 2.95 -
P/RPS 0.21 0.18 0.21 0.12 0.20 0.33 0.38 -9.40%
P/EPS 3.31 7.15 -72.90 -8.39 11.25 11.87 15.19 -22.41%
EY 30.19 13.99 -1.37 -11.92 8.89 8.42 6.58 28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.76 0.80 0.47 0.76 1.39 1.99 -13.90%

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