[CAB] YoY TTM Result on 31-Dec-2010 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -23.56%
YoY- 95.53%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 629,926 535,897 505,013 496,771 480,911 576,562 464,660 5.19%
PBT 18,555 -3,562 21,296 9,167 3,397 1,132 6,204 20.01%
Tax -2,934 2,382 -5,543 -3,094 -1,949 -2,387 -1,516 11.62%
NP 15,621 -1,180 15,753 6,073 1,448 -1,255 4,688 22.19%
-
NP to SH 14,026 -5,604 13,929 5,510 2,818 -492 4,808 19.51%
-
Tax Rate 15.81% - 26.03% 33.75% 57.37% 210.87% 24.44% -
Total Cost 614,305 537,077 489,260 490,698 479,463 577,817 459,972 4.93%
-
Net Worth 142,462 128,240 98,320 85,172 82,856 78,606 80,300 10.01%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 142,462 128,240 98,320 85,172 82,856 78,606 80,300 10.01%
NOSH 131,910 130,857 131,093 131,034 131,518 131,011 131,640 0.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.48% -0.22% 3.12% 1.22% 0.30% -0.22% 1.01% -
ROE 9.85% -4.37% 14.17% 6.47% 3.40% -0.63% 5.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 477.54 409.53 385.23 379.11 365.66 440.09 352.98 5.16%
EPS 10.63 -4.28 10.63 4.21 2.14 -0.38 3.65 19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.98 0.75 0.65 0.63 0.60 0.61 9.97%
Adjusted Per Share Value based on latest NOSH - 131,034
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 89.75 76.35 71.95 70.78 68.52 82.14 66.20 5.19%
EPS 2.00 -0.80 1.98 0.79 0.40 -0.07 0.69 19.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.203 0.1827 0.1401 0.1213 0.118 0.112 0.1144 10.02%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.53 0.37 0.34 0.31 0.34 0.31 0.38 -
P/RPS 0.11 0.09 0.09 0.08 0.09 0.07 0.11 0.00%
P/EPS 4.98 -8.64 3.20 7.37 15.87 -82.55 10.40 -11.53%
EY 20.06 -11.57 31.25 13.56 6.30 -1.21 9.61 13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.45 0.48 0.54 0.52 0.62 -3.84%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 22/02/13 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 -
Price 0.50 0.445 0.38 0.30 0.29 0.31 0.35 -
P/RPS 0.10 0.11 0.10 0.08 0.08 0.07 0.10 0.00%
P/EPS 4.70 -10.39 3.58 7.13 13.53 -82.55 9.58 -11.18%
EY 21.27 -9.62 27.96 14.02 7.39 -1.21 10.44 12.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.51 0.46 0.46 0.52 0.57 -3.50%

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