[CAB] YoY Quarter Result on 30-Jun-2014 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -100.03%
YoY- -100.05%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 382,271 272,075 232,420 170,366 150,586 129,683 122,287 20.89%
PBT 23,749 10,551 12,166 533 3,556 -1,012 7,212 21.95%
Tax -7,264 -3,186 -2,797 -670 -864 -792 -1,907 24.94%
NP 16,485 7,365 9,369 -137 2,692 -1,804 5,305 20.77%
-
NP to SH 13,741 5,229 7,983 -1 2,173 -1,975 4,437 20.71%
-
Tax Rate 30.59% 30.20% 22.99% 125.70% 24.30% - 26.44% -
Total Cost 365,786 264,710 223,051 170,503 147,894 131,487 116,982 20.90%
-
Net Worth 274,079 223,855 163,644 145,809 130,380 90,849 93,479 19.61%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 274,079 223,855 163,644 145,809 130,380 90,849 93,479 19.61%
NOSH 185,188 170,882 142,299 131,360 131,696 131,666 131,661 5.84%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.31% 2.71% 4.03% -0.08% 1.79% -1.39% 4.34% -
ROE 5.01% 2.34% 4.88% 0.00% 1.67% -2.17% 4.75% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 206.42 159.22 163.33 129.69 114.34 98.49 92.88 14.22%
EPS 7.42 3.06 5.61 0.00 1.65 -1.50 3.37 14.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.31 1.15 1.11 0.99 0.69 0.71 13.01%
Adjusted Per Share Value based on latest NOSH - 131,360
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 54.51 38.80 33.14 24.30 21.47 18.49 17.44 20.89%
EPS 1.96 0.75 1.14 0.00 0.31 -0.28 0.63 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3909 0.3192 0.2334 0.2079 0.1859 0.1296 0.1333 19.61%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.84 1.57 1.06 0.56 0.555 0.35 0.29 -
P/RPS 1.38 0.99 0.65 0.43 0.49 0.36 0.31 28.22%
P/EPS 38.27 51.31 18.89 -73,561.60 33.64 -23.33 8.61 28.19%
EY 2.61 1.95 5.29 0.00 2.97 -4.29 11.62 -22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.20 0.92 0.50 0.56 0.51 0.41 29.31%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 25/08/11 -
Price 1.04 1.78 0.94 0.865 0.57 0.35 0.34 -
P/RPS 0.50 1.12 0.58 0.67 0.50 0.36 0.37 5.14%
P/EPS 14.02 58.17 16.76 -113,626.40 34.55 -23.33 10.09 5.63%
EY 7.13 1.72 5.97 0.00 2.89 -4.29 9.91 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.36 0.82 0.78 0.58 0.51 0.48 6.48%

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