[CAB] QoQ TTM 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- 60.29%
YoY- 133.03%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 505,013 490,966 487,685 488,452 496,771 508,148 503,272 0.22%
PBT 21,296 19,554 18,162 14,582 9,167 11,135 6,459 121.04%
Tax -5,543 -4,995 -5,262 -4,412 -3,094 -3,440 -2,119 89.51%
NP 15,753 14,559 12,900 10,170 6,073 7,695 4,340 135.62%
-
NP to SH 13,929 12,631 11,132 8,832 5,510 7,208 4,205 121.72%
-
Tax Rate 26.03% 25.54% 28.97% 30.26% 33.75% 30.89% 32.81% -
Total Cost 489,260 476,407 474,785 478,282 490,698 500,453 498,932 -1.29%
-
Net Worth 98,320 97,257 93,479 88,295 85,172 88,273 84,424 10.66%
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 97,257 93,479 88,295 85,172 88,273 84,424 10.66%
NOSH 131,093 131,428 131,661 131,783 131,034 131,750 131,913 -0.41%
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 3.12% 2.97% 2.65% 2.08% 1.22% 1.51% 0.86% -
ROE 14.17% 12.99% 11.91% 10.00% 6.47% 8.17% 4.98% -
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 385.23 373.56 370.41 370.65 379.11 385.69 381.52 0.64%
EPS 10.63 9.61 8.46 6.70 4.21 5.47 3.19 122.60%
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 71.95 69.95 69.48 69.59 70.78 72.40 71.70 0.23%
EPS 1.98 1.80 1.59 1.26 0.79 1.03 0.60 121.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1401 0.1386 0.1332 0.1258 0.1213 0.1258 0.1203 10.66%
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 0.09 0.09 0.08 0.08 0.08 0.08 0.08 8.14%
P/EPS 3.20 3.43 3.43 4.48 7.37 5.85 10.04 -53.24%
EY 31.25 29.12 29.16 22.34 13.56 17.10 9.96 113.87%
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 0.10 0.09 0.09 0.08 0.08 0.08 0.09 7.25%
P/EPS 3.58 3.54 4.02 4.33 7.13 5.85 10.67 -51.61%
EY 27.96 28.27 24.87 23.11 14.02 17.10 9.38 106.70%
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