[CAB] YoY TTM Result on 31-Mar-2011 [#2]

Stock
[CAB] CAB CAKARAN CORPORATION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 60.29%
YoY- 133.03%
Quarter Report
Latest QR
Upcoming QR
CAB's Result
CAB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 643,950 554,993 520,562 488,452 493,667 564,146 486,233 4.79%
PBT 24,702 4,383 8,348 14,582 5,096 -295 5,666 27.79%
Tax -6,093 1,617 -2,474 -4,412 -1,891 -1,902 -2,461 16.30%
NP 18,609 6,000 5,874 10,170 3,205 -2,197 3,205 34.04%
-
NP to SH 17,165 1,084 4,948 8,832 3,790 -783 3,401 30.95%
-
Tax Rate 24.67% -36.89% 29.64% 30.26% 37.11% - 43.43% -
Total Cost 625,341 548,993 514,688 478,282 490,462 566,343 483,028 4.39%
-
Net Worth 145,809 129,181 92,154 88,295 81,802 77,662 77,592 11.08%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 145,809 129,181 92,154 88,295 81,802 77,662 77,592 11.08%
NOSH 131,360 131,818 131,649 131,783 131,940 131,631 131,512 -0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.89% 1.08% 1.13% 2.08% 0.65% -0.39% 0.66% -
ROE 11.77% 0.84% 5.37% 10.00% 4.63% -1.01% 4.38% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 490.22 421.03 395.41 370.65 374.16 428.58 369.72 4.81%
EPS 13.07 0.82 3.76 6.70 2.87 -0.59 2.59 30.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.98 0.70 0.67 0.62 0.59 0.59 11.10%
Adjusted Per Share Value based on latest NOSH - 131,783
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 91.74 79.07 74.17 69.59 70.33 80.37 69.27 4.79%
EPS 2.45 0.15 0.70 1.26 0.54 -0.11 0.48 31.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.184 0.1313 0.1258 0.1165 0.1106 0.1105 11.08%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.48 0.445 0.40 0.30 0.31 0.30 0.34 -
P/RPS 0.10 0.11 0.10 0.08 0.08 0.07 0.09 1.77%
P/EPS 3.67 54.11 10.64 4.48 10.79 -50.43 13.15 -19.15%
EY 27.22 1.85 9.40 22.34 9.27 -1.98 7.61 23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.57 0.45 0.50 0.51 0.58 -4.86%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 29/05/12 30/05/11 27/05/10 26/05/09 27/05/08 -
Price 0.575 0.565 0.32 0.29 0.30 0.33 0.35 -
P/RPS 0.12 0.13 0.08 0.08 0.08 0.08 0.09 4.90%
P/EPS 4.40 68.71 8.51 4.33 10.44 -55.48 13.53 -17.06%
EY 22.73 1.46 11.75 23.11 9.58 -1.80 7.39 20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.46 0.43 0.48 0.56 0.59 -2.08%

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