[CAB] YoY Cumulative 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- -164.68%
YoY- -200.09%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 557,305 494,209 433,165 448,202 454,432 428,964 349,546 8.08%
PBT 67,582 29,000 -6,856 -13,188 10,728 19,699 12,905 31.76%
Tax -11,070 -6,858 -1,173 212 -3,098 -4,692 -3,491 21.19%
NP 56,512 22,142 -8,029 -12,976 7,630 15,007 9,414 34.79%
-
NP to SH 41,872 18,193 -3,587 -7,865 7,858 12,484 7,345 33.63%
-
Tax Rate 16.38% 23.65% - - 28.88% 23.82% 27.05% -
Total Cost 500,793 472,067 441,194 461,178 446,802 413,957 340,132 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 7.65% 3.96% -0.79% -1.78% 1.71% 3.11% 2.89% -
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 79.46 71.02 62.78 67.93 70.40 69.49 197.97 -14.10%
EPS 5.97 2.61 -0.52 -1.19 1.22 2.02 4.16 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 79.48 70.48 61.77 63.92 64.81 61.17 49.85 8.08%
EPS 5.97 2.59 -0.51 -1.12 1.12 1.78 1.05 33.57%
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 0.62 0.73 0.79 0.60 0.74 1.37 0.78 -3.75%
P/EPS 8.21 19.70 -95.21 -34.40 42.72 46.98 37.02 -22.19%
EY 12.18 5.08 -1.05 -2.91 2.34 2.13 2.70 28.52%
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 0.65 0.75 0.70 0.52 0.87 1.41 0.86 -4.55%
P/EPS 8.71 20.27 -84.63 -29.78 50.11 48.46 40.87 -22.70%
EY 11.48 4.93 -1.18 -3.36 2.00 2.06 2.45 29.34%
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