[CAB] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 17.51%
YoY- 350.29%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,197,148 957,399 701,473 629,926 535,897 505,013 496,771 15.77%
PBT 63,457 28,918 13,714 18,555 -3,562 21,296 9,167 38.01%
Tax -14,012 -8,002 -7,297 -2,934 2,382 -5,543 -3,094 28.59%
NP 49,445 20,916 6,417 15,621 -1,180 15,753 6,073 41.79%
-
NP to SH 37,533 15,091 6,753 14,026 -5,604 13,929 5,510 37.64%
-
Tax Rate 22.08% 27.67% 53.21% 15.81% - 26.03% 33.75% -
Total Cost 1,147,703 936,483 695,056 614,305 537,077 489,260 490,698 15.19%
-
Net Worth 176,562 178,713 148,829 142,462 128,240 98,320 85,172 12.90%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 176,562 178,713 148,829 142,462 128,240 98,320 85,172 12.90%
NOSH 176,562 150,179 131,707 131,910 130,857 131,093 131,034 5.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.13% 2.18% 0.91% 2.48% -0.22% 3.12% 1.22% -
ROE 21.26% 8.44% 4.54% 9.85% -4.37% 14.17% 6.47% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 678.03 637.50 532.60 477.54 409.53 385.23 379.11 10.16%
EPS 21.26 10.05 5.13 10.63 -4.28 10.63 4.21 30.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.13 1.08 0.98 0.75 0.65 7.43%
Adjusted Per Share Value based on latest NOSH - 131,910
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 170.72 136.53 100.04 89.83 76.42 72.02 70.84 15.77%
EPS 5.35 2.15 0.96 2.00 -0.80 1.99 0.79 37.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2518 0.2549 0.2122 0.2032 0.1829 0.1402 0.1215 12.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.54 1.57 1.02 0.53 0.37 0.34 0.31 -
P/RPS 0.23 0.25 0.19 0.11 0.09 0.09 0.08 19.22%
P/EPS 7.24 15.62 19.89 4.98 -8.64 3.20 7.37 -0.29%
EY 13.80 6.40 5.03 20.06 -11.57 31.25 13.56 0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.32 0.90 0.49 0.38 0.45 0.48 21.42%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 27/02/14 22/02/13 27/02/12 28/02/11 -
Price 1.70 1.75 0.92 0.50 0.445 0.38 0.30 -
P/RPS 0.25 0.27 0.17 0.10 0.11 0.10 0.08 20.89%
P/EPS 8.00 17.42 17.94 4.70 -10.39 3.58 7.13 1.93%
EY 12.50 5.74 5.57 21.27 -9.62 27.96 14.02 -1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.47 0.81 0.46 0.45 0.51 0.46 24.31%

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