[CAB] YoY Cumulative Quarter Result on 30-Jun-2016 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 261.84%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,308,442 1,284,538 1,080,887 793,430 628,095 493,205 438,475 19.97%
PBT 8,665 42,741 53,786 17,141 12,956 7,933 1,876 29.03%
Tax -5,467 -9,755 -15,278 -5,000 -4,618 -3,539 270 -
NP 3,198 32,986 38,508 12,141 8,338 4,394 2,146 6.87%
-
NP to SH 11,772 28,877 31,006 7,226 7,245 4,457 1,402 42.54%
-
Tax Rate 63.09% 22.82% 28.41% 29.17% 35.64% 44.61% -14.39% -
Total Cost 1,305,244 1,251,552 1,042,379 781,289 619,757 488,811 436,329 20.02%
-
Net Worth 464,420 414,391 266,640 206,682 155,443 145,937 130,941 23.48%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 464,420 414,391 266,640 206,682 155,443 145,937 130,941 23.48%
NOSH 657,111 643,385 180,162 157,772 135,167 131,474 132,264 30.61%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.24% 2.57% 3.56% 1.53% 1.33% 0.89% 0.49% -
ROE 2.53% 6.97% 11.63% 3.50% 4.66% 3.05% 1.07% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 200.03 201.49 599.95 502.89 464.68 375.13 331.51 -8.07%
EPS 1.82 4.60 17.21 4.58 5.36 3.39 1.06 9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.65 1.48 1.31 1.15 1.11 0.99 -5.38%
Adjusted Per Share Value based on latest NOSH - 170,882
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 186.59 183.19 154.14 113.15 89.57 70.33 62.53 19.97%
EPS 1.68 4.12 4.42 1.03 1.03 0.64 0.20 42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6623 0.591 0.3803 0.2947 0.2217 0.2081 0.1867 23.48%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.51 0.88 2.84 1.57 1.06 0.56 0.555 -
P/RPS 0.25 0.44 0.47 0.31 0.23 0.15 0.17 6.63%
P/EPS 28.34 19.43 16.50 34.28 19.78 16.52 52.36 -9.72%
EY 3.53 5.15 6.06 2.92 5.06 6.05 1.91 10.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.35 1.92 1.20 0.92 0.50 0.56 4.27%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 -
Price 0.47 0.89 1.04 1.78 0.94 0.865 0.57 -
P/RPS 0.23 0.44 0.17 0.35 0.20 0.23 0.17 5.16%
P/EPS 26.12 19.65 6.04 38.86 17.54 25.52 53.77 -11.33%
EY 3.83 5.09 16.55 2.57 5.70 3.92 1.86 12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.37 0.70 1.36 0.82 0.78 0.58 2.17%

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