[CABNET] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CABNET] CABNET HOLDINGS BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 44.17%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
CABNET's Result
CABNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 62,842 54,552 53,076 47,183 41,873 39,660 41,256 32.35%
PBT 4,326 3,490 2,732 6,252 4,398 4,010 4,884 -7.76%
Tax -1,642 -1,220 -960 -1,572 -1,145 -1,076 -1,312 16.11%
NP 2,684 2,270 1,772 4,680 3,253 2,934 3,572 -17.33%
-
NP to SH 2,753 2,310 1,796 4,721 3,274 2,934 3,572 -15.92%
-
Tax Rate 37.96% 34.96% 35.14% 25.14% 26.03% 26.83% 26.86% -
Total Cost 60,158 52,282 51,304 42,503 38,620 36,726 37,684 36.55%
-
Net Worth 47,654 46,743 47,475 40,774 36,814 32,034 44,252 5.05%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,906 - - 1,239 1,567 - - -
Div Payout % 69.25% - - 26.26% 47.87% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 47,654 46,743 47,475 40,774 36,814 32,034 44,252 5.05%
NOSH 178,750 178,750 178,750 178,750 178,750 178,750 130,000 23.62%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.27% 4.16% 3.34% 9.92% 7.77% 7.40% 8.66% -
ROE 5.78% 4.94% 3.78% 11.58% 8.90% 9.16% 8.07% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 35.16 30.52 29.69 30.45 28.49 30.32 31.74 7.05%
EPS 1.55 1.30 1.00 3.05 2.23 2.24 2.76 -31.90%
DPS 1.07 0.00 0.00 0.80 1.07 0.00 0.00 -
NAPS 0.2666 0.2615 0.2656 0.2631 0.2505 0.2449 0.3404 -15.02%
Adjusted Per Share Value based on latest NOSH - 178,750
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 35.16 30.52 29.69 26.40 23.43 22.19 23.08 32.36%
EPS 1.55 1.30 1.00 2.64 1.83 1.64 2.00 -15.61%
DPS 1.07 0.00 0.00 0.69 0.88 0.00 0.00 -
NAPS 0.2666 0.2615 0.2656 0.2281 0.206 0.1792 0.2476 5.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.20 0.20 0.285 0.22 0.305 0.375 0.595 -
P/RPS 0.57 0.66 0.96 0.72 1.07 1.24 1.87 -54.67%
P/EPS 12.98 15.48 28.37 7.22 13.69 16.72 21.65 -28.87%
EY 7.70 6.46 3.53 13.85 7.31 5.98 4.62 40.52%
DY 5.33 0.00 0.00 3.64 3.50 0.00 0.00 -
P/NAPS 0.75 0.76 1.07 0.84 1.22 1.53 1.75 -43.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 28/05/19 25/02/19 29/11/18 28/08/18 30/05/18 -
Price 0.21 0.19 0.24 0.235 0.27 0.315 0.57 -
P/RPS 0.60 0.62 0.81 0.77 0.95 1.04 1.80 -51.89%
P/EPS 13.63 14.70 23.89 7.71 12.12 14.04 20.74 -24.39%
EY 7.33 6.80 4.19 12.96 8.25 7.12 4.82 32.20%
DY 5.08 0.00 0.00 3.40 3.95 0.00 0.00 -
P/NAPS 0.79 0.73 0.90 0.89 1.08 1.29 1.67 -39.26%

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