[CAB] QoQ TTM Result on 30-Jun-2011 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 26.04%
YoY- 164.73%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 520,562 505,013 490,966 487,685 488,452 496,771 508,148 1.62%
PBT 8,348 21,296 19,554 18,162 14,582 9,167 11,135 -17.45%
Tax -2,474 -5,543 -4,995 -5,262 -4,412 -3,094 -3,440 -19.71%
NP 5,874 15,753 14,559 12,900 10,170 6,073 7,695 -16.46%
-
NP to SH 4,948 13,929 12,631 11,132 8,832 5,510 7,208 -22.16%
-
Tax Rate 29.64% 26.03% 25.54% 28.97% 30.26% 33.75% 30.89% -
Total Cost 514,688 489,260 476,407 474,785 478,282 490,698 500,453 1.88%
-
Net Worth 92,154 98,320 97,257 93,479 88,295 85,172 88,273 2.90%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 92,154 98,320 97,257 93,479 88,295 85,172 88,273 2.90%
NOSH 131,649 131,093 131,428 131,661 131,783 131,034 131,750 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.13% 3.12% 2.97% 2.65% 2.08% 1.22% 1.51% -
ROE 5.37% 14.17% 12.99% 11.91% 10.00% 6.47% 8.17% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 395.41 385.23 373.56 370.41 370.65 379.11 385.69 1.67%
EPS 3.76 10.63 9.61 8.46 6.70 4.21 5.47 -22.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.74 0.71 0.67 0.65 0.67 2.96%
Adjusted Per Share Value based on latest NOSH - 131,661
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 74.17 71.95 69.95 69.48 69.59 70.78 72.40 1.62%
EPS 0.70 1.98 1.80 1.59 1.26 0.79 1.03 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1313 0.1401 0.1386 0.1332 0.1258 0.1213 0.1258 2.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.40 0.34 0.33 0.29 0.30 0.31 0.32 -
P/RPS 0.10 0.09 0.09 0.08 0.08 0.08 0.08 16.02%
P/EPS 10.64 3.20 3.43 3.43 4.48 7.37 5.85 48.94%
EY 9.40 31.25 29.12 29.16 22.34 13.56 17.10 -32.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.45 0.41 0.45 0.48 0.48 12.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 29/11/11 25/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.32 0.38 0.34 0.34 0.29 0.30 0.32 -
P/RPS 0.08 0.10 0.09 0.09 0.08 0.08 0.08 0.00%
P/EPS 8.51 3.58 3.54 4.02 4.33 7.13 5.85 28.35%
EY 11.75 27.96 28.27 24.87 23.11 14.02 17.10 -22.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.46 0.48 0.43 0.46 0.48 -2.79%

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