[CAB] QoQ TTM Result on 30-Jun-2004 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 24.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 314,183 270,073 212,793 171,479 125,463 85,641 32,579 352.44%
PBT 15,523 12,199 11,979 9,275 7,310 6,711 3,079 193.73%
Tax -3,498 -2,660 -2,538 -1,945 -1,410 -1,361 -544 245.39%
NP 12,025 9,539 9,441 7,330 5,900 5,350 2,535 182.05%
-
NP to SH 12,025 9,539 9,441 7,330 5,900 5,350 2,535 182.05%
-
Tax Rate 22.53% 21.81% 21.19% 20.97% 19.29% 20.28% 17.67% -
Total Cost 302,158 260,534 203,352 164,149 119,563 80,291 30,044 365.27%
-
Net Worth 68,019 63,924 60,773 61,513 59,782 47,912 6,315 387.01%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,073 - - - - - - -
Div Payout % 17.25% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 68,019 63,924 60,773 61,513 59,782 47,912 6,315 387.01%
NOSH 82,950 80,916 79,965 79,888 79,710 64,746 9,152 334.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.83% 3.53% 4.44% 4.27% 4.70% 6.25% 7.78% -
ROE 17.68% 14.92% 15.53% 11.92% 9.87% 11.17% 40.14% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 378.76 333.77 266.11 214.65 157.40 132.27 355.96 4.22%
EPS 14.50 11.79 11.81 9.18 7.40 8.26 27.70 -35.02%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.76 0.77 0.75 0.74 0.69 12.18%
Adjusted Per Share Value based on latest NOSH - 79,888
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 44.76 38.48 30.32 24.43 17.87 12.20 4.64 352.53%
EPS 1.71 1.36 1.35 1.04 0.84 0.76 0.36 182.30%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.0911 0.0866 0.0876 0.0852 0.0683 0.009 386.88%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.04 1.15 0.87 0.82 1.04 1.35 0.00 -
P/RPS 0.27 0.34 0.33 0.38 0.66 1.02 0.00 -
P/EPS 7.17 9.76 7.37 8.94 14.05 16.34 0.00 -
EY 13.94 10.25 13.57 11.19 7.12 6.12 0.00 -
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.46 1.14 1.06 1.39 1.82 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 29/11/04 27/08/04 - - - -
Price 0.79 1.16 1.18 0.85 0.00 0.00 0.00 -
P/RPS 0.21 0.35 0.44 0.40 0.00 0.00 0.00 -
P/EPS 5.45 9.84 9.99 9.26 0.00 0.00 0.00 -
EY 18.35 10.16 10.01 10.79 0.00 0.00 0.00 -
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.47 1.55 1.10 0.00 0.00 0.00 -

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