Highlights

[CANONE] YoY Quarter Result on 2017-06-30 [#2]

Stock [CANONE]: CAN-ONE BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -0.53%    YoY -     -44.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 276,350 242,045 216,568 232,737 221,168 201,447 172,115 8.20%
  YoY % 14.17% 11.76% -6.95% 5.23% 9.79% 17.04% -
  Horiz. % 160.56% 140.63% 125.83% 135.22% 128.50% 117.04% 100.00%
PBT 19,140 32,602 29,733 20,786 23,162 39,305 10,073 11.28%
  YoY % -41.29% 9.65% 43.04% -10.26% -41.07% 290.20% -
  Horiz. % 190.01% 323.66% 295.18% 206.35% 229.94% 390.20% 100.00%
Tax -4,142 -5,607 -4,179 -6,025 -4,086 -3,000 -1,217 22.62%
  YoY % 26.13% -34.17% 30.64% -47.45% -36.20% -146.51% -
  Horiz. % 340.35% 460.72% 343.39% 495.07% 335.74% 246.51% 100.00%
NP 14,998 26,995 25,554 14,761 19,076 36,305 8,856 9.17%
  YoY % -44.44% 5.64% 73.12% -22.62% -47.46% 309.95% -
  Horiz. % 169.35% 304.82% 288.55% 166.68% 215.40% 409.95% 100.00%
NP to SH 14,998 26,995 23,670 13,462 17,361 34,925 8,286 10.38%
  YoY % -44.44% 14.05% 75.83% -22.46% -50.29% 321.49% -
  Horiz. % 181.00% 325.79% 285.66% 162.47% 209.52% 421.49% 100.00%
Tax Rate 21.64 % 17.20 % 14.06 % 28.99 % 17.64 % 7.63 % 12.08 % 10.19%
  YoY % 25.81% 22.33% -51.50% 64.34% 131.19% -36.84% -
  Horiz. % 179.14% 142.38% 116.39% 239.98% 146.03% 63.16% 100.00%
Total Cost 261,352 215,050 191,014 217,976 202,092 165,142 163,259 8.15%
  YoY % 21.53% 12.58% -12.37% 7.86% 22.37% 1.15% -
  Horiz. % 160.08% 131.72% 117.00% 133.52% 123.79% 101.15% 100.00%
Net Worth 773,358 682,406 489,425 475,240 433,079 351,992 202,059 25.04%
  YoY % 13.33% 39.43% 2.98% 9.74% 23.04% 74.20% -
  Horiz. % 382.74% 337.73% 242.22% 235.20% 214.33% 174.20% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 773,358 682,406 489,425 475,240 433,079 351,992 202,059 25.04%
  YoY % 13.33% 39.43% 2.98% 9.74% 23.04% 74.20% -
  Horiz. % 382.74% 337.73% 242.22% 235.20% 214.33% 174.20% 100.00%
NOSH 192,153 192,135 160,257 152,457 152,423 152,377 152,279 3.95%
  YoY % 0.01% 19.89% 5.12% 0.02% 0.03% 0.06% -
  Horiz. % 126.18% 126.17% 105.24% 100.12% 100.09% 100.06% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.43 % 11.15 % 11.80 % 6.34 % 8.63 % 18.02 % 5.15 % 0.89%
  YoY % -51.30% -5.51% 86.12% -26.54% -52.11% 249.90% -
  Horiz. % 105.44% 216.50% 229.13% 123.11% 167.57% 349.90% 100.00%
ROE 1.94 % 3.96 % 4.84 % 2.83 % 4.01 % 9.92 % 4.10 % -11.72%
  YoY % -51.01% -18.18% 71.02% -29.43% -59.58% 141.95% -
  Horiz. % 47.32% 96.59% 118.05% 69.02% 97.80% 241.95% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 143.82 125.98 135.14 152.66 145.10 132.20 113.03 4.09%
  YoY % 14.16% -6.78% -11.48% 5.21% 9.76% 16.96% -
  Horiz. % 127.24% 111.46% 119.56% 135.06% 128.37% 116.96% 100.00%
EPS 7.81 14.05 14.77 8.83 11.39 22.92 5.44 6.21%
  YoY % -44.41% -4.87% 67.27% -22.48% -50.31% 321.32% -
  Horiz. % 143.57% 258.27% 271.51% 162.32% 209.38% 421.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0247 3.5517 3.0540 3.1172 2.8413 2.3100 1.3269 20.29%
  YoY % 13.32% 16.30% -2.03% 9.71% 23.00% 74.09% -
  Horiz. % 303.32% 267.67% 230.16% 234.92% 214.13% 174.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 143.82 125.96 112.71 121.12 115.10 104.84 89.57 8.20%
  YoY % 14.18% 11.76% -6.94% 5.23% 9.79% 17.05% -
  Horiz. % 160.57% 140.63% 125.83% 135.22% 128.50% 117.05% 100.00%
EPS 7.81 14.05 12.32 7.01 9.03 18.18 4.31 10.41%
  YoY % -44.41% 14.04% 75.75% -22.37% -50.33% 321.81% -
  Horiz. % 181.21% 325.99% 285.85% 162.65% 209.51% 421.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0247 3.5514 2.5471 2.4732 2.2538 1.8318 1.0516 25.04%
  YoY % 13.33% 39.43% 2.99% 9.73% 23.04% 74.19% -
  Horiz. % 382.72% 337.71% 242.21% 235.18% 214.32% 174.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.4000 3.4400 2.5100 2.6400 3.3600 2.5100 1.0100 -
P/RPS 2.36 2.73 1.86 1.73 2.32 1.90 0.89 17.63%
  YoY % -13.55% 46.77% 7.51% -25.43% 22.11% 113.48% -
  Horiz. % 265.17% 306.74% 208.99% 194.38% 260.67% 213.48% 100.00%
P/EPS 43.56 24.48 16.99 29.90 29.50 10.95 18.56 15.26%
  YoY % 77.94% 44.08% -43.18% 1.36% 169.41% -41.00% -
  Horiz. % 234.70% 131.90% 91.54% 161.10% 158.94% 59.00% 100.00%
EY 2.30 4.08 5.88 3.34 3.39 9.13 5.39 -13.22%
  YoY % -43.63% -30.61% 76.05% -1.47% -62.87% 69.39% -
  Horiz. % 42.67% 75.70% 109.09% 61.97% 62.89% 169.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 0.97 0.82 0.85 1.18 1.09 0.76 1.68%
  YoY % -13.40% 18.29% -3.53% -27.97% 8.26% 43.42% -
  Horiz. % 110.53% 127.63% 107.89% 111.84% 155.26% 143.42% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 24/08/16 26/08/15 28/08/14 23/08/13 28/08/12 15/08/11 -
Price 3.3000 3.3600 2.0600 2.5200 3.3900 2.7900 0.9850 -
P/RPS 2.29 2.67 1.52 1.65 2.34 2.11 0.87 17.49%
  YoY % -14.23% 75.66% -7.88% -29.49% 10.90% 142.53% -
  Horiz. % 263.22% 306.90% 174.71% 189.66% 268.97% 242.53% 100.00%
P/EPS 42.28 23.91 13.95 28.54 29.76 12.17 18.10 15.17%
  YoY % 76.83% 71.40% -51.12% -4.10% 144.54% -32.76% -
  Horiz. % 233.59% 132.10% 77.07% 157.68% 164.42% 67.24% 100.00%
EY 2.37 4.18 7.17 3.50 3.36 8.22 5.52 -13.13%
  YoY % -43.30% -41.70% 104.86% 4.17% -59.12% 48.91% -
  Horiz. % 42.93% 75.72% 129.89% 63.41% 60.87% 148.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.95 0.67 0.81 1.19 1.21 0.74 1.72%
  YoY % -13.68% 41.79% -17.28% -31.93% -1.65% 63.51% -
  Horiz. % 110.81% 128.38% 90.54% 109.46% 160.81% 163.51% 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.
 


 

396  350  500  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KAB 0.30+0.05 
 DGB 0.14+0.03 
 PUC 0.2050.00 
 TRIVE 0.080.00 
 HIBISCS 0.775+0.015 
 DGSB 0.0850.00 
 HUBLINE 0.1250.00 
 NETX 0.050.00 
 DGB-WA 0.03+0.005 
 ASIABIO 0.210.00 
Partners & Brokers