[CAB] YoY TTM Result on 31-Mar-2016 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 24.42%
YoY- 214.45%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,783,238 1,647,336 1,278,567 1,016,562 746,058 643,950 554,993 21.46%
PBT 23,444 90,314 70,158 35,086 12,446 24,702 4,383 32.22%
Tax -6,843 -22,244 -16,954 -8,336 -6,388 -6,093 1,617 -
NP 16,601 68,070 53,204 26,750 6,058 18,609 6,000 18.47%
-
NP to SH 21,062 64,897 41,266 18,776 5,971 17,165 1,084 63.92%
-
Tax Rate 29.19% 24.63% 24.17% 23.76% 51.33% 24.67% -36.89% -
Total Cost 1,766,637 1,579,266 1,225,363 989,812 740,000 625,341 548,993 21.49%
-
Net Worth 465,296 408,515 179,061 182,867 151,436 145,809 129,181 23.79%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 465,296 408,515 179,061 182,867 151,436 145,809 129,181 23.79%
NOSH 647,881 626,187 179,061 152,389 131,684 131,360 131,818 30.37%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.93% 4.13% 4.16% 2.63% 0.81% 2.89% 1.08% -
ROE 4.53% 15.89% 23.05% 10.27% 3.94% 11.77% 0.84% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 275.94 266.14 714.04 667.08 566.55 490.22 421.03 -6.79%
EPS 3.26 10.48 23.05 12.32 4.53 13.07 0.82 25.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.66 1.00 1.20 1.15 1.11 0.98 -5.00%
Adjusted Per Share Value based on latest NOSH - 152,389
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 254.06 234.70 182.16 144.83 106.29 91.74 79.07 21.46%
EPS 3.00 9.25 5.88 2.68 0.85 2.45 0.15 64.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6629 0.582 0.2551 0.2605 0.2158 0.2077 0.184 23.80%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.60 0.895 2.25 1.61 1.05 0.48 0.445 -
P/RPS 0.22 0.34 0.32 0.24 0.19 0.10 0.11 12.24%
P/EPS 18.41 8.54 9.76 13.07 23.16 3.67 54.11 -16.44%
EY 5.43 11.71 10.24 7.65 4.32 27.22 1.85 19.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.36 2.25 1.34 0.91 0.43 0.45 10.73%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 25/05/16 26/05/15 29/05/14 28/05/13 -
Price 0.545 0.92 2.95 1.60 1.07 0.575 0.565 -
P/RPS 0.20 0.35 0.41 0.24 0.19 0.12 0.13 7.44%
P/EPS 16.72 8.77 12.80 12.99 23.60 4.40 68.71 -20.97%
EY 5.98 11.40 7.81 7.70 4.24 22.73 1.46 26.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.39 2.95 1.33 0.93 0.52 0.58 4.60%

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