[CAB] YoY Annualized Quarter Result on 31-Mar-2021 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 65.04%
YoY- 79.76%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,246,648 2,256,388 1,940,146 1,755,908 1,715,710 1,773,462 1,707,722 4.67%
PBT 190,264 225,188 73,374 -10,848 -43,682 40,044 74,476 16.90%
Tax -50,636 -39,420 -22,478 -7,418 -2,596 -10,994 -17,732 19.09%
NP 139,628 185,768 50,896 -18,266 -46,278 29,050 56,744 16.17%
-
NP to SH 106,956 140,786 49,772 -5,016 -24,778 31,312 47,958 14.28%
-
Tax Rate 26.61% 17.51% 30.63% - - 27.45% 23.81% -
Total Cost 2,107,020 2,070,620 1,889,250 1,774,174 1,761,988 1,744,412 1,650,978 4.14%
-
Net Worth 666,279 575,104 467,300 455,375 443,067 465,296 408,515 8.48%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 666,279 575,104 467,300 455,375 443,067 465,296 408,515 8.48%
NOSH 701,892 701,892 698,008 690,508 690,508 647,881 626,187 1.91%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.21% 8.23% 2.62% -1.04% -2.70% 1.64% 3.32% -
ROE 16.05% 24.48% 10.65% -1.10% -5.59% 6.73% 11.74% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 320.33 321.72 278.17 254.49 251.70 274.43 275.90 2.51%
EPS 15.26 20.08 7.14 -0.72 -3.70 4.84 7.76 11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.82 0.67 0.66 0.65 0.72 0.66 6.25%
Adjusted Per Share Value based on latest NOSH - 690,508
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 320.39 321.78 276.68 250.41 244.67 252.91 243.53 4.67%
EPS 15.25 20.08 7.10 -0.72 -3.53 4.47 6.84 14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9502 0.8201 0.6664 0.6494 0.6319 0.6635 0.5826 8.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.705 0.72 0.50 0.425 0.27 0.60 0.895 -
P/RPS 0.22 0.22 0.18 0.17 0.11 0.22 0.32 -6.04%
P/EPS 4.62 3.59 7.01 -58.46 -7.43 12.38 11.55 -14.15%
EY 21.63 27.88 14.27 -1.71 -13.46 8.08 8.66 16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.75 0.64 0.42 0.83 1.36 -9.63%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 28/05/21 12/06/20 30/05/19 30/05/18 -
Price 0.74 0.665 0.51 0.53 0.305 0.545 0.92 -
P/RPS 0.23 0.21 0.18 0.21 0.12 0.20 0.33 -5.83%
P/EPS 4.85 3.31 7.15 -72.90 -8.39 11.25 11.87 -13.84%
EY 20.61 30.19 13.99 -1.37 -11.92 8.89 8.42 16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.76 0.80 0.47 0.76 1.39 -9.17%

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