[CAB] YoY Quarter Result on 30-Sep-2017 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 97.78%
YoY- 44.77%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 446,862 443,744 465,830 411,204 307,876 262,787 179,207 16.43%
PBT 5,666 6,126 -2,081 29,327 29,570 16,330 11,123 -10.62%
Tax -2,431 -5,290 -457 -6,114 -5,754 -3,725 -3,897 -7.55%
NP 3,235 836 -2,538 23,213 23,816 12,605 7,226 -12.52%
-
NP to SH 5,782 388 508 27,177 18,772 8,796 6,710 -2.44%
-
Tax Rate 42.91% 86.35% - 20.85% 19.46% 22.81% 35.04% -
Total Cost 443,627 442,908 468,368 387,991 284,060 250,182 171,981 17.09%
-
Net Worth 462,275 453,698 412,749 384,753 77,856 183,437 152,619 20.26%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 462,275 453,698 412,749 384,753 77,856 183,437 152,619 20.26%
NOSH 690,508 658,692 635,000 610,719 173,013 150,358 131,568 31.79%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.72% 0.19% -0.54% 5.65% 7.74% 4.80% 4.03% -
ROE 1.25% 0.09% 0.12% 7.06% 24.11% 4.80% 4.40% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 64.77 67.49 73.36 67.33 177.95 174.77 136.21 -11.64%
EPS 0.84 0.06 0.08 4.45 3.47 5.85 5.10 -25.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.69 0.65 0.63 0.45 1.22 1.16 -8.73%
Adjusted Per Share Value based on latest NOSH - 610,719
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 63.67 63.22 66.37 58.59 43.86 37.44 25.53 16.43%
EPS 0.82 0.06 0.07 3.87 2.67 1.25 0.96 -2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6586 0.6464 0.5881 0.5482 0.1109 0.2613 0.2174 20.26%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.365 0.415 0.86 0.945 1.59 1.00 1.10 -
P/RPS 0.56 0.61 1.17 1.40 0.89 0.57 0.81 -5.96%
P/EPS 43.56 703.29 1,075.00 21.24 14.65 17.09 21.57 12.41%
EY 2.30 0.14 0.09 4.71 6.82 5.85 4.64 -11.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.32 1.50 3.53 0.82 0.95 -8.97%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 -
Price 0.395 0.44 0.655 1.08 1.61 1.41 1.10 -
P/RPS 0.61 0.65 0.89 1.60 0.90 0.81 0.81 -4.61%
P/EPS 47.14 745.66 818.75 24.27 14.84 24.10 21.57 13.90%
EY 2.12 0.13 0.12 4.12 6.74 4.15 4.64 -12.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 1.01 1.71 3.58 1.16 0.95 -7.62%

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