[CAB] QoQ Quarter Result on 2022-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 560,727 570,889 557,305 495,503 488,702 475,864 494,209 8.81% QoQ % -1.78% 2.44% 12.47% 1.39% 2.70% -3.71% - Horiz. % 113.46% 115.52% 112.77% 100.26% 98.89% 96.29% 100.00%
PBT 43,553 45,012 67,582 11,463 37,456 7,687 29,000 31.24% QoQ % -3.24% -33.40% 489.57% -69.40% 387.26% -73.49% - Horiz. % 150.18% 155.21% 233.04% 39.53% 129.16% 26.51% 100.00%
Tax -8,220 -8,640 -11,070 -8,980 -9,067 -4,381 -6,858 12.87% QoQ % 4.86% 21.95% -23.27% 0.96% -106.96% 36.12% - Horiz. % 119.86% 125.98% 161.42% 130.94% 132.21% 63.88% 100.00%
NP 35,333 36,372 56,512 2,483 28,389 3,306 22,142 36.67% QoQ % -2.86% -35.64% 2,175.96% -91.25% 758.71% -85.07% - Horiz. % 159.57% 164.27% 255.23% 11.21% 128.21% 14.93% 100.00%
NP to SH 26,149 28,521 41,872 7,680 25,150 6,693 18,193 27.44% QoQ % -8.32% -31.89% 445.21% -69.46% 275.77% -63.21% - Horiz. % 143.73% 156.77% 230.15% 42.21% 138.24% 36.79% 100.00%
Tax Rate 18.87 % 19.19 % 16.38 % 78.34 % 24.21 % 56.99 % 23.65 % -14.01% QoQ % -1.67% 17.16% -79.09% 223.59% -57.52% 140.97% - Horiz. % 79.79% 81.14% 69.26% 331.25% 102.37% 240.97% 100.00%
Total Cost 525,394 534,517 500,793 493,020 460,313 472,558 472,067 7.42% QoQ % -1.71% 6.73% 1.58% 7.11% -2.59% 0.10% - Horiz. % 111.30% 113.23% 106.09% 104.44% 97.51% 100.10% 100.00%
Net Worth 603,158 575,104 547,050 504,969 497,138 467,300 459,303 19.98% QoQ % 4.88% 5.13% 8.33% 1.58% 6.39% 1.74% - Horiz. % 131.32% 125.21% 119.10% 109.94% 108.24% 101.74% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 603,158 575,104 547,050 504,969 497,138 467,300 459,303 19.98% QoQ % 4.88% 5.13% 8.33% 1.58% 6.39% 1.74% - Horiz. % 131.32% 125.21% 119.10% 109.94% 108.24% 101.74% 100.00%
NOSH 701,347 701,347 701,347 701,347 700,195 697,463 695,914 0.52% QoQ % 0.00% 0.00% 0.00% 0.16% 0.39% 0.22% - Horiz. % 100.78% 100.78% 100.78% 100.78% 100.62% 100.22% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.30 % 6.37 % 10.14 % 0.50 % 5.81 % 0.69 % 4.48 % 25.60% QoQ % -1.10% -37.18% 1,928.00% -91.39% 742.03% -84.60% - Horiz. % 140.62% 142.19% 226.34% 11.16% 129.69% 15.40% 100.00%
ROE 4.34 % 4.96 % 7.65 % 1.52 % 5.06 % 1.43 % 3.96 % 6.32% QoQ % -12.50% -35.16% 403.29% -69.96% 253.85% -63.89% - Horiz. % 109.60% 125.25% 193.18% 38.38% 127.78% 36.11% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 79.95 81.40 79.46 70.65 69.80 68.23 71.02 8.24% QoQ % -1.78% 2.44% 12.47% 1.22% 2.30% -3.93% - Horiz. % 112.57% 114.62% 111.88% 99.48% 98.28% 96.07% 100.00%
EPS 3.73 4.07 5.97 1.10 3.59 0.96 2.61 26.96% QoQ % -8.35% -31.83% 442.73% -69.36% 273.96% -63.22% - Horiz. % 142.91% 155.94% 228.74% 42.15% 137.55% 36.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8600 0.8200 0.7800 0.7200 0.7100 0.6700 0.6600 19.36% QoQ % 4.88% 5.13% 8.33% 1.41% 5.97% 1.52% - Horiz. % 130.30% 124.24% 118.18% 109.09% 107.58% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 701,892 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 79.89 81.34 79.40 70.60 69.63 67.80 70.41 8.81% QoQ % -1.78% 2.44% 12.46% 1.39% 2.70% -3.71% - Horiz. % 113.46% 115.52% 112.77% 100.27% 98.89% 96.29% 100.00%
EPS 3.73 4.06 5.97 1.09 3.58 0.95 2.59 27.61% QoQ % -8.13% -31.99% 447.71% -69.55% 276.84% -63.32% - Horiz. % 144.02% 156.76% 230.50% 42.08% 138.22% 36.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8593 0.8194 0.7794 0.7194 0.7083 0.6658 0.6544 19.97% QoQ % 4.87% 5.13% 8.34% 1.57% 6.38% 1.74% - Horiz. % 131.31% 125.21% 119.10% 109.93% 108.24% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.6300 0.7200 0.4900 0.4800 0.5250 0.5000 0.5150 -
P/RPS 0.79 0.88 0.62 0.68 0.75 0.73 0.73 5.42% QoQ % -10.23% 41.94% -8.82% -9.33% 2.74% 0.00% - Horiz. % 108.22% 120.55% 84.93% 93.15% 102.74% 100.00% 100.00%
P/EPS 16.90 17.71 8.21 43.83 14.62 52.10 19.70 -9.74% QoQ % -4.57% 115.71% -81.27% 199.79% -71.94% 164.47% - Horiz. % 85.79% 89.90% 41.68% 222.49% 74.21% 264.47% 100.00%
EY 5.92 5.65 12.18 2.28 6.84 1.92 5.08 10.77% QoQ % 4.78% -53.61% 434.21% -66.67% 256.25% -62.20% - Horiz. % 116.54% 111.22% 239.76% 44.88% 134.65% 37.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.73 0.88 0.63 0.67 0.74 0.75 0.78 -4.33% QoQ % -17.05% 39.68% -5.97% -9.46% -1.33% -3.85% - Horiz. % 93.59% 112.82% 80.77% 85.90% 94.87% 96.15% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 27/02/23 29/11/22 30/08/22 30/05/22 25/02/22 -
Price 0.6850 0.6650 0.5200 0.4750 0.5100 0.5100 0.5300 -
P/RPS 0.86 0.82 0.65 0.67 0.73 0.75 0.75 9.58% QoQ % 4.88% 26.15% -2.99% -8.22% -2.67% 0.00% - Horiz. % 114.67% 109.33% 86.67% 89.33% 97.33% 100.00% 100.00%
P/EPS 18.37 16.35 8.71 43.38 14.20 53.15 20.27 -6.37% QoQ % 12.35% 87.72% -79.92% 205.49% -73.28% 162.21% - Horiz. % 90.63% 80.66% 42.97% 214.01% 70.05% 262.21% 100.00%
EY 5.44 6.12 11.48 2.31 7.04 1.88 4.93 6.80% QoQ % -11.11% -46.69% 396.97% -67.19% 274.47% -61.87% - Horiz. % 110.34% 124.14% 232.86% 46.86% 142.80% 38.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.80 0.81 0.67 0.66 0.72 0.76 0.80 - QoQ % -1.23% 20.90% 1.52% -8.33% -5.26% -5.00% - Horiz. % 100.00% 101.25% 83.75% 82.50% 90.00% 95.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CAB-FS-Q4-22.pdf 
