[CAB] YoY TTM Result on 31-Dec-2020 [#1]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 149.01%
YoY- 300.65%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,237,275 2,017,374 1,779,904 1,665,450 1,745,956 1,775,836 1,571,509 6.06%
PBT 187,412 124,188 5,506 2,855 -9,125 31,689 89,907 13.01%
Tax -52,556 -33,498 -11,552 -8,879 -7,447 -8,618 -22,593 15.10%
NP 134,856 90,690 -6,046 -6,024 -16,572 23,071 67,314 12.27%
-
NP to SH 103,757 81,395 1,620 7,149 -3,563 24,759 63,322 8.57%
-
Tax Rate 28.04% 26.97% 209.81% 311.00% - 27.20% 25.13% -
Total Cost 2,102,419 1,926,684 1,785,950 1,671,474 1,762,528 1,752,765 1,504,195 5.73%
-
Net Worth 652,252 547,050 459,303 455,375 442,092 458,325 401,263 8.42%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 3,506 - - - - - - -
Div Payout % 3.38% - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 652,252 547,050 459,303 455,375 442,092 458,325 401,263 8.42%
NOSH 701,892 701,892 698,008 690,508 661,631 646,265 623,714 1.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.03% 4.50% -0.34% -0.36% -0.95% 1.30% 4.28% -
ROE 15.91% 14.88% 0.35% 1.57% -0.81% 5.40% 15.78% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 319.00 287.64 255.76 241.38 264.60 275.10 254.57 3.83%
EPS 14.79 11.61 0.23 1.04 -0.54 3.84 10.26 6.28%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.78 0.66 0.66 0.67 0.71 0.65 6.14%
Adjusted Per Share Value based on latest NOSH - 690,508
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 318.75 287.42 253.59 237.28 248.75 253.01 223.90 6.06%
EPS 14.78 11.60 0.23 1.02 -0.51 3.53 9.02 8.57%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9293 0.7794 0.6544 0.6488 0.6299 0.653 0.5717 8.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.70 0.49 0.515 0.495 0.41 0.52 0.95 -
P/RPS 0.22 0.17 0.20 0.21 0.15 0.19 0.37 -8.29%
P/EPS 4.73 4.22 221.23 47.77 -75.93 13.56 9.26 -10.58%
EY 21.13 23.68 0.45 2.09 -1.32 7.38 10.80 11.82%
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.78 0.75 0.61 0.73 1.46 -10.50%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 25/02/21 27/02/20 27/02/19 28/02/18 -
Price 0.785 0.52 0.53 0.44 0.355 0.61 0.98 -
P/RPS 0.25 0.18 0.21 0.18 0.13 0.22 0.38 -6.73%
P/EPS 5.31 4.48 227.68 42.47 -65.74 15.90 9.55 -9.31%
EY 18.85 22.32 0.44 2.35 -1.52 6.29 10.47 10.29%
DY 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.80 0.67 0.53 0.86 1.51 -9.30%

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