[CAB] YoY Cumulative Quarter Result on 30-Jun-2021 [#3]

Stock

[CAB] CAB CAKARAN CORPORATION BHD

Announcement Date

27-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Sep-2021

Quarter

30-Jun-2021 [#3]

Profit Trend

QoQ- -322.41%

YoY- -263.93%

Quarter Report

CAB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	1,705,171	1,688,921	1,458,775	1,309,656	1,233,625	1,308,442	1,284,538	4.82%
YoY %	0.96%	15.78%	11.39%	6.16%	-5.72%	1.86%	-	-
Horiz. %	132.75%	131.48%	113.56%	101.96%	96.04%	101.86%	100.00%	-
PBT	120,630	156,147	74,143	-16,162	-9,143	8,665	42,741	18.85%
YoY %	-22.75%	110.60%	558.75%	-76.77%	-205.52%	-79.73%	-	-
Horiz. %	282.23%	365.33%	173.47%	-37.81%	-21.39%	20.27%	100.00%	-
Tax	-34,015	-27,930	-20,306	-4,191	-5,063	-5,467	-9,755	23.11%
YoY %	-21.79%	-37.55%	-384.51%	17.22%	7.39%	43.96%	-	-
Horiz. %	348.69%	286.31%	208.16%	42.96%	51.90%	56.04%	100.00%	-
NP	86,615	128,217	53,837	-20,353	-14,206	3,198	32,986	17.43%
YoY %	-32.45%	138.16%	364.52%	-43.27%	-544.22%	-90.30%	-	-
Horiz. %	262.58%	388.70%	163.21%	-61.70%	-43.07%	9.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,720	96,542	50,036	-10,594	-2,911	11,772	28,877	14.67%
YoY %	-31.93%	92.95%	572.31%	-263.93%	-124.73%	-59.23%	-	-
Horiz. %	227.59%	334.32%	173.27%	-36.69%	-10.08%	40.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.20%	17.89%	27.39%	-	-	63.09%	22.82%	-
YoY %	57.63%	-34.68%	0.00%	-	-	176.47%	-	-
Horiz. %	123.58%	78.40%	120.03%	-	-	276.47%	100.00%	-
Total Cost	1,618,556	1,560,704	1,404,938	1,330,009	1,247,831	1,305,244	1,251,552	4.37%
YoY %	3.71%	11.09%	5.63%	6.59%	-4.40%	4.29%	-	-
Horiz. %	129.32%	124.70%	112.26%	106.27%	99.70%	104.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	673,293	603,158	497,138	448,475	455,375	464,420	414,391	8.41%
YoY %	11.63%	21.33%	10.85%	-1.52%	-1.95%	12.07%	-	-
Horiz. %	162.48%	145.55%	119.97%	108.23%	109.89%	112.07%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	673,293	603,158	497,138	448,475	455,375	464,420	414,391	8.41%
YoY %	11.63%	21.33%	10.85%	-1.52%	-1.95%	12.07%	-	-
Horiz. %	162.48%	145.55%	119.97%	108.23%	109.89%	112.07%	100.00%	-
NOSH	701,892	701,892	701,892	690,508	690,508	657,111	643,385	1.45%
YoY %	0.00%	0.00%	1.65%	0.00%	5.08%	2.13%	-	-
Horiz. %	109.09%	109.09%	109.09%	107.32%	107.32%	102.13%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	5.08%	7.59%	3.69%	-1.55%	-1.15%	0.24%	2.57%	-
YoY %	-33.07%	105.69%	338.06%	-34.78%	-579.17%	-90.66%	-	-
Horiz. %	197.67%	295.33%	143.58%	-60.31%	-44.75%	9.34%	100.00%	-
ROE	9.76%	16.01%	10.06%	-2.36%	-0.64%	2.53%	6.97%	-
YoY %	-39.04%	59.15%	526.27%	-268.75%	-125.30%	-63.70%	-	-
Horiz. %	140.03%	229.70%	144.33%	-33.86%	-9.18%	36.30%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	243.13	240.81	208.34	189.82	178.80	200.03	201.49	3.17%
YoY %	0.96%	15.59%	9.76%	6.16%	-10.61%	-0.72%	-	-
Horiz. %	120.67%	119.51%	103.40%	94.21%	88.74%	99.28%	100.00%	-
EPS	9.37	13.77	7.17	-1.54	-0.43	1.82	4.60	12.57%
YoY %	-31.95%	92.05%	565.58%	-258.14%	-123.63%	-60.43%	-	-
Horiz. %	203.70%	299.35%	155.87%	-33.48%	-9.35%	39.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.96	0.86	0.71	0.65	0.66	0.71	0.65	6.70%
YoY %	11.63%	21.13%	9.23%	-1.52%	-7.04%	9.23%	-	-
Horiz. %	147.69%	132.31%	109.23%	100.00%	101.54%	109.23%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 690,508
RPS	242.94	240.62	207.83	186.59	175.76	186.42	183.01	4.82%
YoY %	0.96%	15.78%	11.38%	6.16%	-5.72%	1.86%	-	-
Horiz. %	132.75%	131.48%	113.56%	101.96%	96.04%	101.86%	100.00%	-
EPS	9.36	13.75	7.13	-1.51	-0.41	1.68	4.11	14.68%
YoY %	-31.93%	92.85%	572.19%	-268.29%	-124.40%	-59.12%	-	-
Horiz. %	227.74%	334.55%	173.48%	-36.74%	-9.98%	40.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9593	0.8593	0.7083	0.639	0.6488	0.6617	0.5904	8.41%
YoY %	11.64%	21.32%	10.85%	-1.51%	-1.95%	12.08%	-	-
Horiz. %	162.48%	145.55%	119.97%	108.23%	109.89%	112.08%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.77	0.63	0.525	0.475	0.395	0.51	0.88	-
P/RPS	0.32	0.26	0.25	0.25	0.22	0.25	0.44	-5.16%
YoY %	23.08%	4.00%	0.00%	13.64%	-12.00%	-43.18%	-	-
Horiz. %	72.73%	59.09%	56.82%	56.82%	50.00%	56.82%	100.00%	-
P/EPS	8.22	4.58	7.35	-30.94	-93.62	28.34	19.43	-13.34%
YoY %	79.48%	-37.69%	123.76%	66.95%	-430.35%	45.86%	-	-
Horiz. %	42.31%	23.57%	37.83%	-159.24%	-481.83%	145.86%	100.00%	-
EY	12.17	21.85	13.61	-3.23	-1.07	3.53	5.15	15.39%
YoY %	-44.30%	60.54%	521.36%	-201.87%	-130.31%	-31.46%	-	-
Horiz. %	236.31%	424.27%	264.27%	-62.72%	-20.78%	68.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.80	0.73	0.74	0.73	0.60	0.72	1.35	-8.34%
YoY %	9.59%	-1.35%	1.37%	21.67%	-16.67%	-46.67%	-	-
Horiz. %	59.26%	54.07%	54.81%	54.07%	44.44%	53.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/08/24	29/08/23	30/08/22	27/08/21	27/08/20	30/08/19	29/08/18	-
Price	0.65	0.685	0.51	0.465	0.40	0.47	0.89	-
P/RPS	0.27	0.28	0.24	0.24	0.22	0.23	0.44	-7.80%
YoY %	-3.57%	16.67%	0.00%	9.09%	-4.35%	-47.73%	-	-
Horiz. %	61.36%	63.64%	54.55%	54.55%	50.00%	52.27%	100.00%	-
P/EPS	6.94	4.98	7.14	-30.28	-94.81	26.12	19.65	-15.91%
YoY %	39.36%	-30.25%	123.58%	68.06%	-462.98%	32.93%	-	-
Horiz. %	35.32%	25.34%	36.34%	-154.10%	-482.49%	132.93%	100.00%	-
EY	14.42	20.10	14.01	-3.30	-1.05	3.83	5.09	18.93%
YoY %	-28.26%	43.47%	524.55%	-214.29%	-127.42%	-24.75%	-	-
Horiz. %	283.30%	394.89%	275.25%	-64.83%	-20.63%	75.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.68	0.80	0.72	0.72	0.61	0.66	1.37	-11.00%
YoY %	-15.00%	11.11%	0.00%	18.03%	-7.58%	-51.82%	-	-
Horiz. %	49.64%	58.39%	52.55%	52.55%	44.53%	48.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos