[CAB] YoY Annualized Quarter Result on 30-Jun-2015 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 754.47%
YoY- 62.55%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,712,717 1,441,182 1,057,906 837,460 657,606 584,633 529,509 21.59%
PBT 56,988 71,714 22,854 17,274 10,577 2,501 -9,274 -
Tax -13,006 -20,370 -6,666 -6,157 -4,718 360 8 -
NP 43,981 51,344 16,188 11,117 5,858 2,861 -9,266 -
-
NP to SH 38,502 41,341 9,634 9,660 5,942 1,869 -9,120 -
-
Tax Rate 22.82% 28.40% 29.17% 35.64% 44.61% -14.39% - -
Total Cost 1,668,736 1,389,838 1,041,718 826,342 651,748 581,772 538,775 20.72%
-
Net Worth 414,391 266,640 206,682 155,443 145,937 130,941 90,761 28.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 414,391 266,640 206,682 155,443 145,937 130,941 90,761 28.78%
NOSH 643,385 180,162 157,772 135,167 131,474 132,264 131,538 30.27%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.57% 3.56% 1.53% 1.33% 0.89% 0.49% -1.75% -
ROE 9.29% 15.50% 4.66% 6.21% 4.07% 1.43% -10.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 268.65 799.93 670.52 619.57 500.18 442.02 402.55 -6.51%
EPS 6.13 22.95 6.11 7.15 4.52 1.41 -6.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 1.48 1.31 1.15 1.11 0.99 0.69 -0.98%
Adjusted Per Share Value based on latest NOSH - 142,299
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 244.01 205.33 150.72 119.31 93.69 83.29 75.44 21.59%
EPS 5.49 5.89 1.37 1.38 0.85 0.27 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5904 0.3799 0.2945 0.2215 0.2079 0.1866 0.1293 28.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.88 2.84 1.57 1.06 0.56 0.555 0.35 -
P/RPS 0.33 0.36 0.23 0.17 0.11 0.13 0.09 24.16%
P/EPS 14.57 12.38 25.71 14.83 12.39 39.27 -5.05 -
EY 6.86 8.08 3.89 6.74 8.07 2.55 -19.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.92 1.20 0.92 0.50 0.56 0.51 17.60%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 26/08/16 27/08/15 28/08/14 30/08/13 29/08/12 -
Price 0.89 1.04 1.78 0.94 0.865 0.57 0.35 -
P/RPS 0.33 0.13 0.27 0.15 0.17 0.13 0.09 24.16%
P/EPS 14.74 4.53 29.15 13.15 19.14 40.33 -5.05 -
EY 6.79 22.06 3.43 7.60 5.23 2.48 -19.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.70 1.36 0.82 0.78 0.58 0.51 17.89%

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