[CAB] YoY TTM Result on 30-Jun-2021 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- -137.74%
YoY- -90.73%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,184,424 1,867,979 1,756,518 1,677,369 1,774,272 1,695,742 1,388,762 7.83%
PBT 167,610 59,955 -10,496 -3,017 6,584 72,068 83,356 12.34%
Tax -36,910 -21,982 -6,622 -10,353 -5,924 -15,869 -21,032 9.82%
NP 130,700 37,973 -17,118 -13,370 660 56,199 62,324 13.13%
-
NP to SH 104,222 40,470 -4,812 -2,523 12,280 56,054 49,778 13.09%
-
Tax Rate 22.02% 36.66% - - 89.98% 22.02% 25.23% -
Total Cost 2,053,724 1,830,006 1,773,636 1,690,739 1,773,612 1,639,543 1,326,438 7.55%
-
Net Worth 603,158 497,138 448,475 455,375 464,420 414,391 274,079 14.04%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 603,158 497,138 448,475 455,375 464,420 414,391 274,079 14.04%
NOSH 701,892 701,892 690,508 690,508 657,111 643,385 185,188 24.85%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.98% 2.03% -0.97% -0.80% 0.04% 3.31% 4.49% -
ROE 17.28% 8.14% -1.07% -0.55% 2.64% 13.53% 18.16% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 311.46 266.78 254.58 243.11 271.25 265.99 749.92 -13.61%
EPS 14.86 5.78 -0.70 -0.37 1.88 8.79 26.88 -9.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.71 0.65 0.66 0.71 0.65 1.48 -8.64%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 311.22 266.13 250.25 238.98 252.78 241.60 197.86 7.83%
EPS 14.85 5.77 -0.69 -0.36 1.75 7.99 7.09 13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8593 0.7083 0.639 0.6488 0.6617 0.5904 0.3905 14.04%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.63 0.525 0.475 0.395 0.51 0.88 2.84 -
P/RPS 0.20 0.20 0.19 0.16 0.19 0.33 0.38 -10.14%
P/EPS 4.24 9.08 -68.11 -108.02 27.17 10.01 10.57 -14.11%
EY 23.59 11.01 -1.47 -0.93 3.68 9.99 9.46 16.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.73 0.60 0.72 1.35 1.92 -14.87%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 30/08/22 27/08/21 27/08/20 30/08/19 29/08/18 29/08/17 -
Price 0.685 0.51 0.465 0.40 0.47 0.89 1.04 -
P/RPS 0.22 0.19 0.18 0.16 0.17 0.33 0.14 7.82%
P/EPS 4.61 8.82 -66.67 -109.39 25.04 10.12 3.87 2.95%
EY 21.69 11.33 -1.50 -0.91 3.99 9.88 25.85 -2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.72 0.61 0.66 1.37 0.70 2.24%

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