[CAB] QoQ Quarter Result on 2022-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 557,305 495,503 488,702 475,864 494,209 409,204 431,702 18.51% QoQ % 12.47% 1.39% 2.70% -3.71% 20.77% -5.21% - Horiz. % 129.09% 114.78% 113.20% 110.23% 114.48% 94.79% 100.00%
PBT 67,582 11,463 37,456 7,687 29,000 -14,188 -10,738 - QoQ % 489.57% -69.40% 387.26% -73.49% 304.40% -32.13% - Horiz. % -629.37% -106.75% -348.82% -71.59% -270.07% 132.13% 100.00%
Tax -11,070 -8,980 -9,067 -4,381 -6,858 -1,676 -482 703.38% QoQ % -23.27% 0.96% -106.96% 36.12% -309.19% -247.72% - Horiz. % 2,296.68% 1,863.07% 1,881.12% 908.92% 1,422.82% 347.72% 100.00%
NP 56,512 2,483 28,389 3,306 22,142 -15,864 -11,220 - QoQ % 2,175.96% -91.25% 758.71% -85.07% 239.57% -41.39% - Horiz. % -503.67% -22.13% -253.02% -29.47% -197.34% 141.39% 100.00%
NP to SH 41,872 7,680 25,150 6,693 18,193 -9,566 -8,086 - QoQ % 445.21% -69.46% 275.77% -63.21% 290.18% -18.30% - Horiz. % -517.83% -94.98% -311.03% -82.77% -224.99% 118.30% 100.00%
Tax Rate 16.38 % 78.34 % 24.21 % 56.99 % 23.65 % - % - % - QoQ % -79.09% 223.59% -57.52% 140.97% 0.00% 0.00% - Horiz. % 69.26% 331.25% 102.37% 240.97% 100.00% - -
Total Cost 500,793 493,020 460,313 472,558 472,067 425,068 442,922 8.51% QoQ % 1.58% 7.11% -2.59% 0.10% 11.06% -4.03% - Horiz. % 113.07% 111.31% 103.93% 106.69% 106.58% 95.97% 100.00%
Net Worth 547,050 504,969 497,138 467,300 459,303 441,576 448,475 14.12% QoQ % 8.33% 1.58% 6.39% 1.74% 4.01% -1.54% - Horiz. % 121.98% 112.60% 110.85% 104.20% 102.41% 98.46% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 547,050 504,969 497,138 467,300 459,303 441,576 448,475 14.12% QoQ % 8.33% 1.58% 6.39% 1.74% 4.01% -1.54% - Horiz. % 121.98% 112.60% 110.85% 104.20% 102.41% 98.46% 100.00%
NOSH 701,347 701,347 700,195 697,463 695,914 689,963 689,963 1.09% QoQ % 0.00% 0.16% 0.39% 0.22% 0.86% 0.00% - Horiz. % 101.65% 101.65% 101.48% 101.09% 100.86% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.14 % 0.50 % 5.81 % 0.69 % 4.48 % -3.88 % -2.60 % - QoQ % 1,928.00% -91.39% 742.03% -84.60% 215.46% -49.23% - Horiz. % -390.00% -19.23% -223.46% -26.54% -172.31% 149.23% 100.00%
ROE 7.65 % 1.52 % 5.06 % 1.43 % 3.96 % -2.17 % -1.80 % - QoQ % 403.29% -69.96% 253.85% -63.89% 282.49% -20.56% - Horiz. % -425.00% -84.44% -281.11% -79.44% -220.00% 120.56% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.46 70.65 69.80 68.23 71.02 59.31 62.57 17.22% QoQ % 12.47% 1.22% 2.30% -3.93% 19.74% -5.21% - Horiz. % 126.99% 112.91% 111.56% 109.05% 113.50% 94.79% 100.00%
EPS 5.97 1.10 3.59 0.96 2.61 -1.39 -1.17 - QoQ % 442.73% -69.36% 273.96% -63.22% 287.77% -18.80% - Horiz. % -510.26% -94.02% -306.84% -82.05% -223.08% 118.80% 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 0.7800 0.7200 0.7100 0.6700 0.6600 0.6400 0.6500 12.89% QoQ % 8.33% 1.41% 5.97% 1.52% 3.13% -1.54% - Horiz. % 120.00% 110.77% 109.23% 103.08% 101.54% 98.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 701,892 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.40 70.60 69.63 67.80 70.41 58.30 61.51 18.50% QoQ % 12.46% 1.39% 2.70% -3.71% 20.77% -5.22% - Horiz. % 129.08% 114.78% 113.20% 110.23% 114.47% 94.78% 100.00%
EPS 5.97 1.09 3.58 0.95 2.59 -1.36 -1.15 - QoQ % 447.71% -69.55% 276.84% -63.32% 290.44% -18.26% - Horiz. % -519.13% -94.78% -311.30% -82.61% -225.22% 118.26% 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 0.7794 0.7194 0.7083 0.6658 0.6544 0.6291 0.6390 14.12% QoQ % 8.34% 1.57% 6.38% 1.74% 4.02% -1.55% - Horiz. % 121.97% 112.58% 110.85% 104.19% 102.41% 98.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.4900 0.4800 0.5250 0.5000 0.5150 0.4700 0.4750 -
P/RPS 0.62 0.68 0.75 0.73 0.73 0.79 0.76 -12.66% QoQ % -8.82% -9.33% 2.74% 0.00% -7.59% 3.95% - Horiz. % 81.58% 89.47% 98.68% 96.05% 96.05% 103.95% 100.00%
P/EPS 8.21 43.83 14.62 52.10 19.70 -33.90 -40.53 - QoQ % -81.27% 199.79% -71.94% 164.47% 158.11% 16.36% - Horiz. % -20.26% -108.14% -36.07% -128.55% -48.61% 83.64% 100.00%
EY 12.18 2.28 6.84 1.92 5.08 -2.95 -2.47 - QoQ % 434.21% -66.67% 256.25% -62.20% 272.20% -19.43% - Horiz. % -493.12% -92.31% -276.92% -77.73% -205.67% 119.43% 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 0.63 0.67 0.74 0.75 0.78 0.73 0.73 -9.33% QoQ % -5.97% -9.46% -1.33% -3.85% 6.85% 0.00% - Horiz. % 86.30% 91.78% 101.37% 102.74% 106.85% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 30/08/22 30/05/22 25/02/22 29/11/21 27/08/21 -
Price 0.5200 0.4750 0.5100 0.5100 0.5300 0.5000 0.4650 -
P/RPS 0.65 0.67 0.73 0.75 0.75 0.84 0.74 -8.26% QoQ % -2.99% -8.22% -2.67% 0.00% -10.71% 13.51% - Horiz. % 87.84% 90.54% 98.65% 101.35% 101.35% 113.51% 100.00%
P/EPS 8.71 43.38 14.20 53.15 20.27 -36.06 -39.68 - QoQ % -79.92% 205.49% -73.28% 162.21% 156.21% 9.12% - Horiz. % -21.95% -109.32% -35.79% -133.95% -51.08% 90.88% 100.00%
EY 11.48 2.31 7.04 1.88 4.93 -2.77 -2.52 - QoQ % 396.97% -67.19% 274.47% -61.87% 277.98% -9.92% - Horiz. % -455.56% -91.67% -279.37% -74.60% -195.63% 109.92% 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 0.67 0.66 0.72 0.76 0.80 0.78 0.72 -4.67% QoQ % 1.52% -8.33% -5.26% -5.00% 2.56% 8.33% - Horiz. % 93.06% 91.67% 100.00% 105.56% 111.11% 108.33% 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-Q2-22.pdf 
