[CAB] YoY Quarter Result on 30-Jun-2013 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 1398.62%
YoY- 210.03%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 272,075 232,420 170,366 150,586 129,683 122,287 123,054 14.12%
PBT 10,551 12,166 533 3,556 -1,012 7,212 3,632 19.43%
Tax -3,186 -2,797 -670 -864 -792 -1,907 -1,057 20.16%
NP 7,365 9,369 -137 2,692 -1,804 5,305 2,575 19.12%
-
NP to SH 5,229 7,983 -1 2,173 -1,975 4,437 2,137 16.06%
-
Tax Rate 30.20% 22.99% 125.70% 24.30% - 26.44% 29.10% -
Total Cost 264,710 223,051 170,503 147,894 131,487 116,982 120,479 14.00%
-
Net Worth 223,855 163,644 145,809 130,380 90,849 93,479 84,424 17.63%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 223,855 163,644 145,809 130,380 90,849 93,479 84,424 17.63%
NOSH 170,882 142,299 131,360 131,696 131,666 131,661 131,913 4.40%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.71% 4.03% -0.08% 1.79% -1.39% 4.34% 2.09% -
ROE 2.34% 4.88% 0.00% 1.67% -2.17% 4.75% 2.53% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 159.22 163.33 129.69 114.34 98.49 92.88 93.28 9.31%
EPS 3.06 5.61 0.00 1.65 -1.50 3.37 1.62 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.15 1.11 0.99 0.69 0.71 0.64 12.66%
Adjusted Per Share Value based on latest NOSH - 131,696
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.76 33.11 24.27 21.45 18.48 17.42 17.53 14.12%
EPS 0.74 1.14 0.00 0.31 -0.28 0.63 0.30 16.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3189 0.2331 0.2077 0.1858 0.1294 0.1332 0.1203 17.62%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.57 1.06 0.56 0.555 0.35 0.29 0.32 -
P/RPS 0.99 0.65 0.43 0.49 0.36 0.31 0.34 19.47%
P/EPS 51.31 18.89 -73,561.60 33.64 -23.33 8.61 19.75 17.23%
EY 1.95 5.29 0.00 2.97 -4.29 11.62 5.06 -14.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.92 0.50 0.56 0.51 0.41 0.50 15.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 -
Price 1.78 0.94 0.865 0.57 0.35 0.34 0.34 -
P/RPS 1.12 0.58 0.67 0.50 0.36 0.37 0.36 20.80%
P/EPS 58.17 16.76 -113,626.40 34.55 -23.33 10.09 20.99 18.49%
EY 1.72 5.97 0.00 2.89 -4.29 9.91 4.76 -15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.82 0.78 0.58 0.51 0.48 0.53 16.98%

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