[CAB] YoY Cumulative Quarter Result on 30-Jun-2020 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- 76.5%
YoY- -124.73%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,688,921 1,458,775 1,309,656 1,233,625 1,308,442 1,284,538 1,080,887 7.71%
PBT 156,147 74,143 -16,162 -9,143 8,665 42,741 53,786 19.42%
Tax -27,930 -20,306 -4,191 -5,063 -5,467 -9,755 -15,278 10.57%
NP 128,217 53,837 -20,353 -14,206 3,198 32,986 38,508 22.18%
-
NP to SH 96,542 50,036 -10,594 -2,911 11,772 28,877 31,006 20.82%
-
Tax Rate 17.89% 27.39% - - 63.09% 22.82% 28.41% -
Total Cost 1,560,704 1,404,938 1,330,009 1,247,831 1,305,244 1,251,552 1,042,379 6.95%
-
Net Worth 603,158 497,138 448,475 455,375 464,420 414,391 266,640 14.56%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 603,158 497,138 448,475 455,375 464,420 414,391 266,640 14.56%
NOSH 701,892 701,892 690,508 690,508 657,111 643,385 180,162 25.42%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.59% 3.69% -1.55% -1.15% 0.24% 2.57% 3.56% -
ROE 16.01% 10.06% -2.36% -0.64% 2.53% 6.97% 11.63% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 240.81 208.34 189.82 178.80 200.03 201.49 599.95 -14.10%
EPS 13.77 7.17 -1.54 -0.43 1.82 4.60 17.21 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.71 0.65 0.66 0.71 0.65 1.48 -8.64%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 240.62 207.83 186.59 175.76 186.42 183.01 154.00 7.71%
EPS 13.75 7.13 -1.51 -0.41 1.68 4.11 4.42 20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8593 0.7083 0.639 0.6488 0.6617 0.5904 0.3799 14.56%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.63 0.525 0.475 0.395 0.51 0.88 2.84 -
P/RPS 0.26 0.25 0.25 0.22 0.25 0.44 0.47 -9.39%
P/EPS 4.58 7.35 -30.94 -93.62 28.34 19.43 16.50 -19.22%
EY 21.85 13.61 -3.23 -1.07 3.53 5.15 6.06 23.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.73 0.60 0.72 1.35 1.92 -14.87%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 30/08/22 27/08/21 27/08/20 30/08/19 29/08/18 29/08/17 -
Price 0.685 0.51 0.465 0.40 0.47 0.89 1.04 -
P/RPS 0.28 0.24 0.24 0.22 0.23 0.44 0.17 8.66%
P/EPS 4.98 7.14 -30.28 -94.81 26.12 19.65 6.04 -3.16%
EY 20.10 14.01 -3.30 -1.05 3.83 5.09 16.55 3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.72 0.61 0.66 1.37 0.70 2.24%

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