[CAB] YoY Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 279.73%
YoY- 678.21%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 698,616 521,355 396,485 322,839 287,889 267,449 237,853 19.65%
PBT 30,037 6,590 790 7,400 -1,680 -5,944 5,262 33.65%
Tax -8,014 -1,814 -1,821 -2,869 1,134 798 -1,723 29.16%
NP 22,023 4,776 -1,031 4,531 -546 -5,146 3,539 35.58%
-
NP to SH 17,265 1,997 -738 4,458 -771 -4,865 2,818 35.23%
-
Tax Rate 26.68% 27.53% 230.51% 38.77% - - 32.74% -
Total Cost 676,593 516,579 397,516 318,308 288,435 272,595 234,314 19.31%
-
Net Worth 263,153 181,545 151,553 145,969 128,064 92,040 88,227 19.95%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 263,153 181,545 151,553 145,969 128,064 92,040 88,227 19.95%
NOSH 177,806 151,287 131,785 131,504 130,677 131,486 131,682 5.12%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.15% 0.92% -0.26% 1.40% -0.19% -1.92% 1.49% -
ROE 6.56% 1.10% -0.49% 3.05% -0.60% -5.29% 3.19% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 392.91 344.61 300.86 245.50 220.30 203.40 180.63 13.81%
EPS 9.71 1.32 -0.56 3.39 -0.59 -3.70 2.14 28.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.20 1.15 1.11 0.98 0.70 0.67 14.10%
Adjusted Per Share Value based on latest NOSH - 131,360
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 99.53 74.28 56.49 46.00 41.02 38.10 33.89 19.64%
EPS 2.46 0.28 -0.11 0.64 -0.11 -0.69 0.40 35.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3749 0.2587 0.2159 0.208 0.1825 0.1311 0.1257 19.95%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.25 1.61 1.05 0.48 0.445 0.40 0.30 -
P/RPS 0.57 0.47 0.35 0.20 0.20 0.20 0.17 22.31%
P/EPS 23.17 121.97 -187.50 14.16 -75.42 -10.81 14.02 8.72%
EY 4.32 0.82 -0.53 7.06 -1.33 -9.25 7.13 -8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.34 0.91 0.43 0.45 0.57 0.45 22.46%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 26/05/15 29/05/14 28/05/13 29/05/12 30/05/11 -
Price 2.95 1.60 1.07 0.575 0.565 0.32 0.29 -
P/RPS 0.75 0.46 0.36 0.23 0.26 0.16 0.16 29.33%
P/EPS 30.38 121.21 -191.07 16.96 -95.76 -8.65 13.55 14.39%
EY 3.29 0.83 -0.52 5.90 -1.04 -11.56 7.38 -12.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.33 0.93 0.52 0.58 0.46 0.43 29.06%

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