[CAB] YoY Quarter Result on 31-Mar-2021 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 130.08%
YoY- 123.85%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 574,846 570,889 475,864 444,789 409,653 432,299 424,897 5.16%
PBT 29,618 45,012 7,687 1,432 -8,653 9,294 17,539 9.11%
Tax -9,609 -8,640 -4,381 -2,536 -1,510 -2,399 -4,174 14.89%
NP 20,009 36,372 3,306 -1,104 -10,163 6,895 13,365 6.95%
-
NP to SH 15,097 28,521 6,693 1,079 -4,524 7,798 11,495 4.64%
-
Tax Rate 32.44% 19.19% 56.99% 177.09% - 25.81% 23.80% -
Total Cost 554,837 534,517 472,558 445,893 419,816 425,404 411,532 5.10%
-
Net Worth 666,279 575,104 467,300 455,375 443,067 465,296 408,515 8.48%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 666,279 575,104 467,300 455,375 443,067 465,296 408,515 8.48%
NOSH 701,892 701,892 698,008 690,508 690,508 647,881 626,187 1.91%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.48% 6.37% 0.69% -0.25% -2.48% 1.59% 3.15% -
ROE 2.27% 4.96% 1.43% 0.24% -1.02% 1.68% 2.81% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 81.96 81.40 68.23 64.47 60.10 66.89 68.65 2.99%
EPS 2.15 4.07 0.96 0.16 -0.66 1.21 1.86 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.82 0.67 0.66 0.65 0.72 0.66 6.25%
Adjusted Per Share Value based on latest NOSH - 690,508
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 81.98 81.41 67.86 63.43 58.42 61.65 60.59 5.16%
EPS 2.15 4.07 0.95 0.15 -0.65 1.11 1.64 4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9502 0.8201 0.6664 0.6494 0.6319 0.6635 0.5826 8.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.705 0.72 0.50 0.425 0.27 0.60 0.895 -
P/RPS 0.86 0.88 0.73 0.66 0.45 0.90 1.30 -6.64%
P/EPS 32.75 17.71 52.10 271.76 -40.68 49.72 48.19 -6.22%
EY 3.05 5.65 1.92 0.37 -2.46 2.01 2.08 6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.75 0.64 0.42 0.83 1.36 -9.63%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 28/05/21 12/06/20 30/05/19 30/05/18 -
Price 0.74 0.665 0.51 0.53 0.305 0.545 0.92 -
P/RPS 0.90 0.82 0.75 0.82 0.51 0.81 1.34 -6.41%
P/EPS 34.38 16.35 53.15 338.91 -45.96 45.17 49.54 -5.90%
EY 2.91 6.12 1.88 0.30 -2.18 2.21 2.02 6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.76 0.80 0.47 0.76 1.39 -9.17%

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