[CAB] QoQ TTM Result on 31-Dec-2004 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 1.04%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 350,942 343,068 314,183 270,073 212,793 171,479 125,463 98.39%
PBT 14,698 17,638 15,523 12,199 11,979 9,275 7,310 59.23%
Tax -4,528 -4,089 -3,498 -2,660 -2,538 -1,945 -1,410 117.51%
NP 10,170 13,549 12,025 9,539 9,441 7,330 5,900 43.71%
-
NP to SH 10,109 13,488 12,025 9,539 9,441 7,330 5,900 43.14%
-
Tax Rate 30.81% 23.18% 22.53% 21.81% 21.19% 20.97% 19.29% -
Total Cost 340,772 329,519 302,158 260,534 203,352 164,149 119,563 100.89%
-
Net Worth 53,216 0 68,019 63,924 60,773 61,513 59,782 -7.45%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,073 2,073 2,073 - - - - -
Div Payout % 20.51% 15.37% 17.25% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 53,216 0 68,019 63,924 60,773 61,513 59,782 -7.45%
NOSH 83,150 83,371 82,950 80,916 79,965 79,888 79,710 2.85%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.90% 3.95% 3.83% 3.53% 4.44% 4.27% 4.70% -
ROE 19.00% 0.00% 17.68% 14.92% 15.53% 11.92% 9.87% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 422.06 411.49 378.76 333.77 266.11 214.65 157.40 92.89%
EPS 12.16 16.18 14.50 11.79 11.81 9.18 7.40 39.20%
DPS 2.49 2.49 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.00 0.82 0.79 0.76 0.77 0.75 -10.02%
Adjusted Per Share Value based on latest NOSH - 80,916
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 50.00 48.88 44.76 38.48 30.32 24.43 17.87 98.43%
EPS 1.44 1.92 1.71 1.36 1.35 1.04 0.84 43.19%
DPS 0.30 0.30 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.00 0.0969 0.0911 0.0866 0.0876 0.0852 -7.49%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.75 0.85 1.04 1.15 0.87 0.82 1.04 -
P/RPS 0.18 0.21 0.27 0.34 0.33 0.38 0.66 -57.91%
P/EPS 6.17 5.25 7.17 9.76 7.37 8.94 14.05 -42.19%
EY 16.21 19.03 13.94 10.25 13.57 11.19 7.12 72.97%
DY 3.33 2.93 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 1.27 1.46 1.14 1.06 1.39 -10.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 19/09/05 30/05/05 25/02/05 29/11/04 27/08/04 - -
Price 0.70 0.78 0.79 1.16 1.18 0.85 0.00 -
P/RPS 0.17 0.19 0.21 0.35 0.44 0.40 0.00 -
P/EPS 5.76 4.82 5.45 9.84 9.99 9.26 0.00 -
EY 17.37 20.74 18.35 10.16 10.01 10.79 0.00 -
DY 3.56 3.19 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 0.96 1.47 1.55 1.10 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