[CAB] YoY Quarter Result on 30-Sep-2012 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 293.92%
YoY- -28.76%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 262,787 179,207 170,525 137,421 130,826 127,545 122,669 13.53%
PBT 16,330 11,123 13,746 7,075 7,080 5,688 1,012 58.93%
Tax -3,725 -3,897 -2,360 1,275 -1,365 -1,632 -311 51.23%
NP 12,605 7,226 11,386 8,350 5,715 4,056 701 61.82%
-
NP to SH 8,796 6,710 10,534 3,830 5,376 3,877 874 46.91%
-
Tax Rate 22.81% 35.04% 17.17% -18.02% 19.28% 28.69% 30.73% -
Total Cost 250,182 171,981 159,139 129,071 125,111 123,489 121,968 12.71%
-
Net Worth 183,437 152,619 140,716 128,842 97,257 88,273 80,686 14.66%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 183,437 152,619 140,716 128,842 97,257 88,273 80,686 14.66%
NOSH 150,358 131,568 131,510 131,471 131,428 131,750 132,272 2.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.80% 4.03% 6.68% 6.08% 4.37% 3.18% 0.57% -
ROE 4.80% 4.40% 7.49% 2.97% 5.53% 4.39% 1.08% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 174.77 136.21 129.67 104.53 99.54 96.81 92.74 11.13%
EPS 5.85 5.10 8.01 2.91 4.09 2.94 0.66 43.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 1.07 0.98 0.74 0.67 0.61 12.24%
Adjusted Per Share Value based on latest NOSH - 131,471
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.44 25.53 24.30 19.58 18.64 18.17 17.48 13.52%
EPS 1.25 0.96 1.50 0.55 0.77 0.55 0.12 47.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2613 0.2174 0.2005 0.1836 0.1386 0.1258 0.115 14.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.00 1.10 0.58 0.35 0.33 0.32 0.31 -
P/RPS 0.57 0.81 0.45 0.33 0.33 0.33 0.33 9.53%
P/EPS 17.09 21.57 7.24 12.01 8.07 10.87 46.92 -15.48%
EY 5.85 4.64 13.81 8.32 12.40 9.20 2.13 18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 0.54 0.36 0.45 0.48 0.51 8.23%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 29/11/13 30/11/12 29/11/11 30/11/10 26/11/09 -
Price 1.41 1.10 0.575 0.37 0.34 0.32 0.34 -
P/RPS 0.81 0.81 0.44 0.35 0.34 0.33 0.37 13.94%
P/EPS 24.10 21.57 7.18 12.70 8.31 10.87 51.46 -11.87%
EY 4.15 4.64 13.93 7.87 12.03 9.20 1.94 13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.95 0.54 0.38 0.46 0.48 0.56 12.89%

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