[CAB] YoY Quarter Result on 30-Sep-2008 [#4]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 198.39%
YoY- 30.28%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 130,826 127,545 122,669 177,523 129,270 87,440 81,767 8.14%
PBT 7,080 5,688 1,012 5,482 4,965 -8,921 2,843 16.41%
Tax -1,365 -1,632 -311 -878 -1,466 991 -1,576 -2.36%
NP 5,715 4,056 701 4,604 3,499 -7,930 1,267 28.52%
-
NP to SH 5,376 3,877 874 4,268 3,276 -7,930 1,267 27.22%
-
Tax Rate 19.28% 28.69% 30.73% 16.02% 29.53% - 55.43% -
Total Cost 125,111 123,489 121,968 172,919 125,771 95,370 80,500 7.62%
-
Net Worth 97,257 88,273 80,686 77,719 77,579 68,674 53,216 10.56%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 97,257 88,273 80,686 77,719 77,579 68,674 53,216 10.56%
NOSH 131,428 131,750 132,272 131,728 131,490 129,575 83,150 7.92%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.37% 3.18% 0.57% 2.59% 2.71% -9.07% 1.55% -
ROE 5.53% 4.39% 1.08% 5.49% 4.22% -11.55% 2.38% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 99.54 96.81 92.74 134.76 98.31 67.48 98.34 0.20%
EPS 4.09 2.94 0.66 3.24 2.49 -6.12 1.01 26.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.67 0.61 0.59 0.59 0.53 0.64 2.44%
Adjusted Per Share Value based on latest NOSH - 131,728
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 18.64 18.17 17.48 25.29 18.42 12.46 11.65 8.14%
EPS 0.77 0.55 0.12 0.61 0.47 -1.13 0.18 27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1258 0.115 0.1107 0.1105 0.0978 0.0758 10.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.33 0.32 0.31 0.43 0.43 0.58 0.75 -
P/RPS 0.33 0.33 0.33 0.32 0.44 0.86 0.76 -12.97%
P/EPS 8.07 10.87 46.92 13.27 17.26 -9.48 49.22 -26.00%
EY 12.40 9.20 2.13 7.53 5.79 -10.55 2.03 35.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.51 0.73 0.73 1.09 1.17 -14.71%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 30/11/10 26/11/09 26/11/08 30/11/07 29/11/06 29/11/05 -
Price 0.34 0.32 0.34 0.38 0.40 0.56 0.70 -
P/RPS 0.34 0.33 0.37 0.28 0.41 0.83 0.71 -11.54%
P/EPS 8.31 10.87 51.46 11.73 16.05 -9.15 45.94 -24.78%
EY 12.03 9.20 1.94 8.53 6.23 -10.93 2.18 32.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.56 0.64 0.68 1.06 1.09 -13.38%

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