Highlights

[CANONE] QoQ Quarter Result on 2016-06-30 [#2]

Stock [CANONE]: CAN-ONE BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     146.46%    YoY -     14.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 260,963 267,644 213,598 242,045 204,891 236,260 242,353 5.05%
  QoQ % -2.50% 25.30% -11.75% 18.13% -13.28% -2.51% -
  Horiz. % 107.68% 110.44% 88.14% 99.87% 84.54% 97.49% 100.00%
PBT 19,788 31,058 27,450 32,602 15,876 14,398 32,560 -28.23%
  QoQ % -36.29% 13.14% -15.80% 105.35% 10.27% -55.78% -
  Horiz. % 60.77% 95.39% 84.31% 100.13% 48.76% 44.22% 100.00%
Tax -4,710 -6,274 -3,809 -5,607 -4,923 -3,240 -5,114 -5.33%
  QoQ % 24.93% -64.72% 32.07% -13.89% -51.94% 36.64% -
  Horiz. % 92.10% 122.68% 74.48% 109.64% 96.27% 63.36% 100.00%
NP 15,078 24,784 23,641 26,995 10,953 11,158 27,446 -32.90%
  QoQ % -39.16% 4.83% -12.42% 146.46% -1.84% -59.35% -
  Horiz. % 54.94% 90.30% 86.14% 98.36% 39.91% 40.65% 100.00%
NP to SH 15,078 24,784 23,641 26,995 10,953 11,158 27,446 -32.90%
  QoQ % -39.16% 4.83% -12.42% 146.46% -1.84% -59.35% -
  Horiz. % 54.94% 90.30% 86.14% 98.36% 39.91% 40.65% 100.00%
Tax Rate 23.80 % 20.20 % 13.88 % 17.20 % 31.01 % 22.50 % 15.71 % 31.87%
  QoQ % 17.82% 45.53% -19.30% -44.53% 37.82% 43.22% -
  Horiz. % 151.50% 128.58% 88.35% 109.48% 197.39% 143.22% 100.00%
Total Cost 245,885 242,860 189,957 215,050 193,938 225,102 214,907 9.38%
  QoQ % 1.25% 27.85% -11.67% 10.89% -13.84% 4.74% -
  Horiz. % 114.41% 113.01% 88.39% 100.07% 90.24% 104.74% 100.00%
Net Worth 761,636 748,493 708,756 682,469 647,901 661,563 624,670 14.12%
  QoQ % 1.76% 5.61% 3.85% 5.34% -2.07% 5.91% -
  Horiz. % 121.93% 119.82% 113.46% 109.25% 103.72% 105.91% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 7,686 - - - 7,686 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 31.01 % - % - % - % 68.88 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 45.02% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 761,636 748,493 708,756 682,469 647,901 661,563 624,670 14.12%
  QoQ % 1.76% 5.61% 3.85% 5.34% -2.07% 5.91% -
  Horiz. % 121.93% 119.82% 113.46% 109.25% 103.72% 105.91% 100.00%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.78 % 9.26 % 11.07 % 11.15 % 5.35 % 4.72 % 11.32 % -36.09%
  QoQ % -37.58% -16.35% -0.72% 108.41% 13.35% -58.30% -
  Horiz. % 51.06% 81.80% 97.79% 98.50% 47.26% 41.70% 100.00%
ROE 1.98 % 3.31 % 3.34 % 3.96 % 1.69 % 1.69 % 4.39 % -41.16%
  QoQ % -40.18% -0.90% -15.66% 134.32% 0.00% -61.50% -
  Horiz. % 45.10% 75.40% 76.08% 90.21% 38.50% 38.50% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 135.81 139.29 111.16 125.96 106.63 122.95 126.13 5.05%
  QoQ % -2.50% 25.31% -11.75% 18.13% -13.27% -2.52% -
  Horiz. % 107.67% 110.43% 88.13% 99.87% 84.54% 97.48% 100.00%
EPS 7.85 12.90 12.30 14.05 5.70 5.81 14.28 -32.87%
  QoQ % -39.15% 4.88% -12.46% 146.49% -1.89% -59.31% -
  Horiz. % 54.97% 90.34% 86.13% 98.39% 39.92% 40.69% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 3.2509 14.12%
  QoQ % 1.76% 5.61% 3.85% 5.34% -2.07% 5.91% -
  Horiz. % 121.93% 119.82% 113.46% 109.25% 103.72% 105.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 135.81 139.29 111.16 125.96 106.63 122.95 126.13 5.05%
  QoQ % -2.50% 25.31% -11.75% 18.13% -13.27% -2.52% -
  Horiz. % 107.67% 110.43% 88.13% 99.87% 84.54% 97.48% 100.00%
EPS 7.85 12.90 12.30 14.05 5.70 5.81 14.28 -32.87%
  QoQ % -39.15% 4.88% -12.46% 146.49% -1.89% -59.31% -
  Horiz. % 54.97% 90.34% 86.13% 98.39% 39.92% 40.69% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 3.2509 14.12%
  QoQ % 1.76% 5.61% 3.85% 5.34% -2.07% 5.91% -
  Horiz. % 121.93% 119.82% 113.46% 109.25% 103.72% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.2900 3.3200 3.3900 3.4400 3.8200 4.5600 2.3100 -
P/RPS 2.42 2.38 3.05 2.73 3.58 3.71 1.83 20.46%
  QoQ % 1.68% -21.97% 11.72% -23.74% -3.50% 102.73% -
  Horiz. % 132.24% 130.05% 166.67% 149.18% 195.63% 202.73% 100.00%
P/EPS 41.93 25.74 27.55 24.49 67.02 78.53 16.17 88.64%
  QoQ % 62.90% -6.57% 12.49% -63.46% -14.66% 385.65% -
  Horiz. % 259.31% 159.18% 170.38% 151.45% 414.47% 485.65% 100.00%
EY 2.39 3.88 3.63 4.08 1.49 1.27 6.18 -46.89%
  QoQ % -38.40% 6.89% -11.03% 173.83% 17.32% -79.45% -
  Horiz. % 38.67% 62.78% 58.74% 66.02% 24.11% 20.55% 100.00%
DY 0.00 1.20 0.00 0.00 0.00 0.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 136.36% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.83 0.85 0.92 0.97 1.13 1.32 0.71 10.96%
  QoQ % -2.35% -7.61% -5.15% -14.16% -14.39% 85.92% -
  Horiz. % 116.90% 119.72% 129.58% 136.62% 159.15% 185.92% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 23/11/16 24/08/16 27/05/16 29/02/16 25/11/15 -
Price 3.4300 3.4000 3.7400 3.3600 3.5500 3.9400 4.2000 -
P/RPS 2.53 2.44 3.36 2.67 3.33 3.20 3.33 -16.72%
  QoQ % 3.69% -27.38% 25.84% -19.82% 4.06% -3.90% -
  Horiz. % 75.98% 73.27% 100.90% 80.18% 100.00% 96.10% 100.00%
P/EPS 43.71 26.36 30.40 23.92 62.28 67.85 29.40 30.23%
  QoQ % 65.82% -13.29% 27.09% -61.59% -8.21% 130.78% -
  Horiz. % 148.67% 89.66% 103.40% 81.36% 211.84% 230.78% 100.00%
EY 2.29 3.79 3.29 4.18 1.61 1.47 3.40 -23.14%
  QoQ % -39.58% 15.20% -21.29% 159.63% 9.52% -56.76% -
  Horiz. % 67.35% 111.47% 96.76% 122.94% 47.35% 43.24% 100.00%
DY 0.00 1.18 0.00 0.00 0.00 1.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.69% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.87 0.87 1.01 0.95 1.05 1.14 1.29 -23.08%
  QoQ % 0.00% -13.86% 6.32% -9.52% -7.89% -11.63% -
  Horiz. % 67.44% 67.44% 78.29% 73.64% 81.40% 88.37% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

360  292  627  1185 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.12+0.005 
 BINTAI 0.85+0.055 
 VIVOCOM 1.13+0.12 
 KANGER 0.19+0.005 
 BIOHLDG 0.3150.00 
 ASB 0.17+0.005 
 SOLUTN 1.31+0.04 
 TDM 0.29+0.025 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS