[CAB] YoY TTM Result on 30-Jun-2018 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -13.63%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,756,518 1,677,369 1,774,272 1,695,742 1,388,762 1,056,217 808,112 13.80%
PBT -10,496 -3,017 6,584 72,068 83,356 33,471 24,079 -
Tax -6,622 -10,353 -5,924 -15,869 -21,032 -8,725 -8,515 -4.10%
NP -17,118 -13,370 660 56,199 62,324 24,746 15,564 -
-
NP to SH -4,812 -2,523 12,280 56,054 49,778 16,022 13,955 -
-
Tax Rate - - 89.98% 22.02% 25.23% 26.07% 35.36% -
Total Cost 1,773,636 1,690,739 1,773,612 1,639,543 1,326,438 1,031,471 792,548 14.35%
-
Net Worth 448,475 455,375 464,420 414,391 274,079 223,855 163,644 18.27%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 448,475 455,375 464,420 414,391 274,079 223,855 163,644 18.27%
NOSH 690,508 690,508 657,111 643,385 185,188 170,882 142,299 30.08%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -0.97% -0.80% 0.04% 3.31% 4.49% 2.34% 1.93% -
ROE -1.07% -0.55% 2.64% 13.53% 18.16% 7.16% 8.53% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 254.58 243.11 271.25 265.99 749.92 618.10 567.90 -12.50%
EPS -0.70 -0.37 1.88 8.79 26.88 9.38 9.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.71 0.65 1.48 1.31 1.15 -9.06%
Adjusted Per Share Value based on latest NOSH - 643,385
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 250.49 239.21 253.03 241.83 198.05 150.62 115.24 13.80%
EPS -0.69 -0.36 1.75 7.99 7.10 2.28 1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6396 0.6494 0.6623 0.591 0.3909 0.3192 0.2334 18.27%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.475 0.395 0.51 0.88 2.84 1.57 1.06 -
P/RPS 0.19 0.16 0.19 0.33 0.38 0.25 0.19 0.00%
P/EPS -68.11 -108.02 27.17 10.01 10.57 16.74 10.81 -
EY -1.47 -0.93 3.68 9.99 9.46 5.97 9.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.72 1.35 1.92 1.20 0.92 -3.77%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 30/08/19 29/08/18 29/08/17 26/08/16 27/08/15 -
Price 0.465 0.40 0.47 0.89 1.04 1.78 0.94 -
P/RPS 0.18 0.16 0.17 0.33 0.14 0.29 0.17 0.95%
P/EPS -66.67 -109.39 25.04 10.12 3.87 18.98 9.59 -
EY -1.50 -0.91 3.99 9.88 25.85 5.27 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.66 1.37 0.70 1.36 0.82 -2.14%

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