[CAB] YoY Annualized Quarter Result on 31-Dec-2016 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 13.01%
YoY- 275.3%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,792,808 1,817,728 1,715,856 1,398,184 1,014,816 751,988 635,744 18.85%
PBT -52,752 42,912 78,796 51,620 -15,364 -13,892 7,476 -
Tax 848 -12,392 -18,768 -13,964 -932 -2,296 -2,852 -
NP -51,904 30,520 60,028 37,656 -16,296 -16,188 4,624 -
-
NP to SH -31,460 31,432 49,936 29,380 -16,760 -12,960 4,696 -
-
Tax Rate - 28.88% 23.82% 27.05% - - 38.15% -
Total Cost 1,844,712 1,787,208 1,655,828 1,360,528 1,031,112 768,176 631,120 19.56%
-
Net Worth 442,092 458,325 401,263 254,250 178,713 148,829 142,462 20.76%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 442,092 458,325 401,263 254,250 178,713 148,829 142,462 20.76%
NOSH 661,631 646,265 623,714 176,562 150,179 131,707 131,910 30.81%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -2.90% 1.68% 3.50% 2.69% -1.61% -2.15% 0.73% -
ROE -7.12% 6.86% 12.44% 11.56% -9.38% -8.71% 3.30% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 271.70 281.59 277.95 791.89 675.74 570.95 481.95 -9.10%
EPS -4.76 4.88 8.08 16.64 -11.16 -9.84 3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.71 0.65 1.44 1.19 1.13 1.08 -7.64%
Adjusted Per Share Value based on latest NOSH - 176,562
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 255.42 258.98 244.46 199.20 144.58 107.14 90.58 18.85%
EPS -4.48 4.48 7.11 4.19 -2.39 -1.85 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6299 0.653 0.5717 0.3622 0.2546 0.212 0.203 20.76%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.41 0.52 0.95 1.54 1.57 1.02 0.53 -
P/RPS 0.15 0.18 0.34 0.19 0.23 0.18 0.11 5.30%
P/EPS -8.60 10.68 11.74 9.25 -14.07 -10.37 14.89 -
EY -11.63 9.36 8.51 10.81 -7.11 -9.65 6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 1.46 1.07 1.32 0.90 0.49 3.71%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 28/02/18 27/02/17 25/02/16 27/02/15 27/02/14 -
Price 0.355 0.61 0.98 1.70 1.75 0.92 0.50 -
P/RPS 0.13 0.22 0.35 0.21 0.26 0.16 0.10 4.46%
P/EPS -7.45 12.53 12.12 10.22 -15.68 -9.35 14.04 -
EY -13.43 7.98 8.25 9.79 -6.38 -10.70 7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.86 1.51 1.18 1.47 0.81 0.46 2.38%

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