[CAB] YoY Quarter Result on 30-Sep-2021 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- -18.3%
YoY- -265.44%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 557,181 495,503 409,204 446,862 443,744 465,830 411,204 5.19%
PBT 33,333 11,463 -14,188 5,666 6,126 -2,081 29,327 2.15%
Tax -19,987 -8,980 -1,676 -2,431 -5,290 -457 -6,114 21.81%
NP 13,346 2,483 -15,864 3,235 836 -2,538 23,213 -8.80%
-
NP to SH 10,706 7,680 -9,566 5,782 388 508 27,177 -14.37%
-
Tax Rate 59.96% 78.34% - 42.91% 86.35% - 20.85% -
Total Cost 543,835 493,020 425,068 443,627 442,908 468,368 387,991 5.78%
-
Net Worth 610,171 504,969 441,576 462,275 453,698 412,749 384,753 7.98%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,506 - - - - - - -
Div Payout % 32.75% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 610,171 504,969 441,576 462,275 453,698 412,749 384,753 7.98%
NOSH 701,892 701,892 690,508 690,508 658,692 635,000 610,719 2.34%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.40% 0.50% -3.88% 0.72% 0.19% -0.54% 5.65% -
ROE 1.75% 1.52% -2.17% 1.25% 0.09% 0.12% 7.06% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 79.44 70.65 59.31 64.77 67.49 73.36 67.33 2.79%
EPS 1.53 1.10 -1.39 0.84 0.06 0.08 4.45 -16.29%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.72 0.64 0.67 0.69 0.65 0.63 5.52%
Adjusted Per Share Value based on latest NOSH - 690,508
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 79.38 70.60 58.30 63.67 63.22 66.37 58.59 5.18%
EPS 1.53 1.09 -1.36 0.82 0.06 0.07 3.87 -14.32%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8693 0.7194 0.6291 0.6586 0.6464 0.5881 0.5482 7.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.635 0.48 0.47 0.365 0.415 0.86 0.945 -
P/RPS 0.80 0.68 0.79 0.56 0.61 1.17 1.40 -8.90%
P/EPS 41.60 43.83 -33.90 43.56 703.29 1,075.00 21.24 11.84%
EY 2.40 2.28 -2.95 2.30 0.14 0.09 4.71 -10.62%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.73 0.54 0.60 1.32 1.50 -11.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 29/11/21 27/11/20 28/11/19 29/11/18 28/11/17 -
Price 0.70 0.475 0.50 0.395 0.44 0.655 1.08 -
P/RPS 0.88 0.67 0.84 0.61 0.65 0.89 1.60 -9.47%
P/EPS 45.86 43.38 -36.06 47.14 745.66 818.75 24.27 11.18%
EY 2.18 2.31 -2.77 2.12 0.13 0.12 4.12 -10.06%
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.66 0.78 0.59 0.64 1.01 1.71 -11.88%

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