[CAB] QoQ Annualized Quarter Result on 31-Mar-2011 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 270.79%
YoY- 136.01%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 546,664 490,966 480,186 475,706 490,476 508,148 507,470 5.07%
PBT 10,468 19,554 16,632 10,524 3,500 11,135 7,262 27.52%
Tax -3,880 -4,995 -4,840 -3,446 -1,688 -3,440 -2,410 37.24%
NP 6,588 14,559 11,792 7,078 1,812 7,695 4,852 22.54%
-
NP to SH 6,712 12,631 9,673 5,636 1,520 7,208 4,441 31.59%
-
Tax Rate 37.07% 25.54% 29.10% 32.74% 48.23% 30.89% 33.19% -
Total Cost 540,076 476,407 468,394 468,628 488,664 500,453 502,618 4.89%
-
Net Worth 98,320 97,359 93,485 88,227 85,172 88,084 84,262 10.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 98,320 97,359 93,485 88,227 85,172 88,084 84,262 10.80%
NOSH 131,093 131,567 131,669 131,682 131,034 131,470 131,660 -0.28%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.21% 2.97% 2.46% 1.49% 0.37% 1.51% 0.96% -
ROE 6.83% 12.97% 10.35% 6.39% 1.78% 8.18% 5.27% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 417.00 373.17 364.69 361.25 374.31 386.51 385.44 5.37%
EPS 5.12 9.60 7.35 4.28 1.16 5.47 3.37 32.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.71 0.67 0.65 0.67 0.64 11.12%
Adjusted Per Share Value based on latest NOSH - 131,783
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 77.88 69.95 68.41 67.77 69.88 72.40 72.30 5.06%
EPS 0.96 1.80 1.38 0.80 0.22 1.03 0.63 32.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1401 0.1387 0.1332 0.1257 0.1213 0.1255 0.1201 10.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.34 0.33 0.29 0.30 0.31 0.32 0.32 -
P/RPS 0.08 0.09 0.08 0.08 0.08 0.08 0.08 0.00%
P/EPS 6.64 3.44 3.95 7.01 26.72 5.84 9.49 -21.13%
EY 15.06 29.09 25.33 14.27 3.74 17.13 10.54 26.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.41 0.45 0.48 0.48 0.50 -6.76%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 26/08/10 -
Price 0.38 0.34 0.34 0.29 0.30 0.32 0.34 -
P/RPS 0.09 0.09 0.09 0.08 0.08 0.08 0.09 0.00%
P/EPS 7.42 3.54 4.63 6.78 25.86 5.84 10.08 -18.42%
EY 13.47 28.24 21.61 14.76 3.87 17.13 9.92 22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.48 0.43 0.46 0.48 0.53 -2.52%

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