[CAB] YoY TTM Result on 30-Jun-2011 [#3]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 26.04%
YoY- 164.73%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 663,730 575,896 527,958 487,685 503,272 549,125 507,940 4.55%
PBT 21,679 8,951 124 18,162 6,459 6,073 2,862 40.11%
Tax -5,899 1,545 -1,359 -5,262 -2,119 -2,171 -3,194 10.76%
NP 15,780 10,496 -1,235 12,900 4,340 3,902 -332 -
-
NP to SH 14,991 5,232 -1,464 11,132 4,205 5,277 -139 -
-
Tax Rate 27.21% -17.26% 1,095.97% 28.97% 32.81% 35.75% 111.60% -
Total Cost 647,950 565,400 529,193 474,785 498,932 545,223 508,272 4.12%
-
Net Worth 131,360 130,380 90,849 93,479 84,424 78,870 73,838 10.07%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 131,360 130,380 90,849 93,479 84,424 78,870 73,838 10.07%
NOSH 131,360 131,696 131,666 131,661 131,913 131,450 131,854 -0.06%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.38% 1.82% -0.23% 2.65% 0.86% 0.71% -0.07% -
ROE 11.41% 4.01% -1.61% 11.91% 4.98% 6.69% -0.19% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 505.28 437.29 400.98 370.41 381.52 417.74 385.23 4.62%
EPS 11.41 3.97 -1.11 8.46 3.19 4.01 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.69 0.71 0.64 0.60 0.56 10.14%
Adjusted Per Share Value based on latest NOSH - 131,661
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 94.56 82.05 75.22 69.48 71.70 78.23 72.37 4.55%
EPS 2.14 0.75 -0.21 1.59 0.60 0.75 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1872 0.1858 0.1294 0.1332 0.1203 0.1124 0.1052 10.07%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.56 0.555 0.35 0.29 0.32 0.33 0.31 -
P/RPS 0.11 0.13 0.09 0.08 0.08 0.08 0.08 5.44%
P/EPS 4.91 13.97 -31.48 3.43 10.04 8.22 -294.06 -
EY 20.38 7.16 -3.18 29.16 9.96 12.16 -0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.51 0.41 0.50 0.55 0.55 0.30%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 28/08/08 -
Price 0.865 0.57 0.35 0.34 0.34 0.31 0.34 -
P/RPS 0.17 0.13 0.09 0.09 0.09 0.07 0.09 11.17%
P/EPS 7.58 14.35 -31.48 4.02 10.67 7.72 -322.52 -
EY 13.19 6.97 -3.18 24.87 9.38 12.95 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.58 0.51 0.48 0.53 0.52 0.61 6.09%

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