[CAB] YoY TTM Result on 31-Dec-2008 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -159.28%
YoY- -110.23%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 505,013 496,771 480,911 576,562 464,660 359,675 326,078 7.55%
PBT 21,296 9,167 3,397 1,132 6,204 -17,985 16,013 4.86%
Tax -5,543 -3,094 -1,949 -2,387 -1,516 521 -4,288 4.36%
NP 15,753 6,073 1,448 -1,255 4,688 -17,464 11,725 5.04%
-
NP to SH 13,929 5,510 2,818 -492 4,808 -16,494 11,263 3.60%
-
Tax Rate 26.03% 33.75% 57.37% 210.87% 24.44% - 26.78% -
Total Cost 489,260 490,698 479,463 577,817 459,972 377,139 314,353 7.64%
-
Net Worth 98,320 85,172 82,856 78,606 80,300 67,248 83,340 2.79%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 2,951 2,073 -
Div Payout % - - - - - 0.00% 18.41% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 98,320 85,172 82,856 78,606 80,300 67,248 83,340 2.79%
NOSH 131,093 131,034 131,518 131,011 131,640 131,860 83,340 7.83%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.12% 1.22% 0.30% -0.22% 1.01% -4.86% 3.60% -
ROE 14.17% 6.47% 3.40% -0.63% 5.99% -24.53% 13.51% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 385.23 379.11 365.66 440.09 352.98 272.77 391.26 -0.25%
EPS 10.63 4.21 2.14 -0.38 3.65 -12.51 13.51 -3.91%
DPS 0.00 0.00 0.00 0.00 0.00 2.24 2.50 -
NAPS 0.75 0.65 0.63 0.60 0.61 0.51 1.00 -4.67%
Adjusted Per Share Value based on latest NOSH - 131,011
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 72.02 70.84 68.58 82.22 66.26 51.29 46.50 7.56%
EPS 1.99 0.79 0.40 -0.07 0.69 -2.35 1.61 3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.30 -
NAPS 0.1402 0.1215 0.1182 0.1121 0.1145 0.0959 0.1188 2.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.34 0.31 0.34 0.31 0.38 0.57 0.79 -
P/RPS 0.09 0.08 0.09 0.07 0.11 0.21 0.20 -12.45%
P/EPS 3.20 7.37 15.87 -82.55 10.40 -4.56 5.85 -9.56%
EY 31.25 13.56 6.30 -1.21 9.61 -21.95 17.11 10.55%
DY 0.00 0.00 0.00 0.00 0.00 3.93 3.16 -
P/NAPS 0.45 0.48 0.54 0.52 0.62 1.12 0.79 -8.94%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 27/02/07 22/02/06 -
Price 0.38 0.30 0.29 0.31 0.35 0.51 1.02 -
P/RPS 0.10 0.08 0.08 0.07 0.10 0.19 0.26 -14.71%
P/EPS 3.58 7.13 13.53 -82.55 9.58 -4.08 7.55 -11.68%
EY 27.96 14.02 7.39 -1.21 10.44 -24.53 13.25 13.24%
DY 0.00 0.00 0.00 0.00 0.00 4.39 2.45 -
P/NAPS 0.51 0.46 0.46 0.52 0.57 1.00 1.02 -10.90%

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