[CAB] QoQ Annualized Quarter Result on 30-Sep-2014 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 87.91%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 837,460 792,970 751,988 672,412 657,606 645,678 635,744 20.22%
PBT 17,274 1,580 -13,892 19,056 10,577 14,800 7,476 75.04%
Tax -6,157 -3,642 -2,296 -7,436 -4,718 -5,738 -2,852 67.27%
NP 11,117 -2,062 -16,188 11,620 5,858 9,062 4,624 79.75%
-
NP to SH 9,660 -1,476 -12,960 11,167 5,942 8,916 4,696 61.95%
-
Tax Rate 35.64% 230.51% - 39.02% 44.61% 38.77% 38.15% -
Total Cost 826,342 795,032 768,176 660,792 651,748 636,616 631,120 19.74%
-
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 155,443 151,553 148,829 152,576 145,937 145,969 142,462 6.00%
NOSH 135,167 131,785 131,707 131,531 131,474 131,504 131,910 1.64%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.33% -0.26% -2.15% 1.73% 0.89% 1.40% 0.73% -
ROE 6.21% -0.97% -8.71% 7.32% 4.07% 6.11% 3.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 619.57 601.71 570.95 511.22 500.18 490.99 481.95 18.28%
EPS 7.15 -1.12 -9.84 8.49 4.52 6.78 3.56 59.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.13 1.16 1.11 1.11 1.08 4.28%
Adjusted Per Share Value based on latest NOSH - 131,568
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 119.31 112.98 107.14 95.80 93.69 91.99 90.58 20.22%
EPS 1.38 -0.21 -1.85 1.59 0.85 1.27 0.67 62.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2215 0.2159 0.212 0.2174 0.2079 0.208 0.203 6.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.06 1.05 1.02 1.10 0.56 0.48 0.53 -
P/RPS 0.17 0.17 0.18 0.22 0.11 0.10 0.11 33.77%
P/EPS 14.83 -93.75 -10.37 12.96 12.39 7.08 14.89 -0.26%
EY 6.74 -1.07 -9.65 7.72 8.07 14.13 6.72 0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.90 0.95 0.50 0.43 0.49 52.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.94 1.07 0.92 1.10 0.865 0.575 0.50 -
P/RPS 0.15 0.18 0.16 0.22 0.17 0.12 0.10 31.13%
P/EPS 13.15 -95.54 -9.35 12.96 19.14 8.48 14.04 -4.28%
EY 7.60 -1.05 -10.70 7.72 5.23 11.79 7.12 4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.81 0.95 0.78 0.52 0.46 47.17%

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