[CAB] YoY 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- -849.4%
YoY- -185.31%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 581,847 560,727 488,702 431,702 375,770 421,711 430,677 5.13%
PBT 25,498 43,553 37,456 -10,738 12,698 -11,357 5,503 29.08%
Tax -8,697 -8,220 -9,067 -482 -3,765 30 -889 46.19%
NP 16,801 35,333 28,389 -11,220 8,933 -11,327 4,614 24.01%
-
NP to SH 12,242 26,149 25,150 -8,086 9,478 -3,884 4,898 16.47%
-
Tax Rate 34.11% 18.87% 24.21% - 29.65% - 16.15% -
Total Cost 565,046 525,394 460,313 442,922 366,837 433,038 426,063 4.81%
-
Net Worth 673,293 603,158 497,138 448,475 455,375 464,420 414,391 8.41%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 673,293 603,158 497,138 448,475 455,375 464,420 414,391 8.41%
NOSH 701,892 701,892 701,892 690,508 690,508 657,111 643,385 1.45%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.89% 6.30% 5.81% -2.60% 2.38% -2.69% 1.07% -
ROE 1.82% 4.34% 5.06% -1.80% 2.08% -0.84% 1.18% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 82.96 79.95 69.80 62.57 54.46 64.47 67.55 3.48%
EPS 1.75 3.73 3.59 -1.17 1.37 -0.59 0.77 14.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.86 0.71 0.65 0.66 0.71 0.65 6.70%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 82.90 79.89 69.63 61.51 53.54 60.08 61.36 5.13%
EPS 1.74 3.73 3.58 -1.15 1.35 -0.55 0.70 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9593 0.8593 0.7083 0.639 0.6488 0.6617 0.5904 8.41%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 0.93 0.79 0.75 0.76 0.73 0.79 1.30 -5.42%
P/EPS 44.11 16.90 14.62 -40.53 28.75 -85.89 114.54 -14.69%
EY 2.27 5.92 6.84 -2.47 3.48 -1.16 0.87 17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.74 0.73 0.60 0.72 1.35 -8.34%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 0.78 0.86 0.73 0.74 0.73 0.73 1.32 -8.38%
P/EPS 37.24 18.37 14.20 -39.68 29.12 -79.15 115.84 -17.21%
EY 2.69 5.44 7.04 -2.52 3.43 -1.26 0.86 20.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.72 0.72 0.61 0.66 1.37 -11.00%

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
Post a Comment