Highlights

[CANONE] QoQ Quarter Result on 2012-09-30 [#3]

Stock [CANONE]: CAN-ONE BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -38.79%    YoY -     174.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 221,168 194,474 199,569 200,036 201,447 181,661 167,298 20.47%
  QoQ % 13.73% -2.55% -0.23% -0.70% 10.89% 8.59% -
  Horiz. % 132.20% 116.24% 119.29% 119.57% 120.41% 108.59% 100.00%
PBT 23,162 23,992 32,084 28,929 39,305 94,563 16,977 23.03%
  QoQ % -3.46% -25.22% 10.91% -26.40% -58.44% 457.01% -
  Horiz. % 136.43% 141.32% 188.99% 170.40% 231.52% 557.01% 100.00%
Tax -4,086 -4,321 -6,502 -4,808 -3,000 -2,443 -3,782 5.29%
  QoQ % 5.44% 33.54% -35.23% -60.27% -22.80% 35.40% -
  Horiz. % 108.04% 114.25% 171.92% 127.13% 79.32% 64.60% 100.00%
NP 19,076 19,671 25,582 24,121 36,305 92,120 13,195 27.88%
  QoQ % -3.02% -23.11% 6.06% -33.56% -60.59% 598.14% -
  Horiz. % 144.57% 149.08% 193.88% 182.80% 275.14% 698.14% 100.00%
NP to SH 17,361 17,858 23,088 21,378 34,925 91,334 12,401 25.17%
  QoQ % -2.78% -22.65% 8.00% -38.79% -61.76% 636.51% -
  Horiz. % 140.00% 144.00% 186.18% 172.39% 281.63% 736.51% 100.00%
Tax Rate 17.64 % 18.01 % 20.27 % 16.62 % 7.63 % 2.58 % 22.28 % -14.43%
  QoQ % -2.05% -11.15% 21.96% 117.82% 195.74% -88.42% -
  Horiz. % 79.17% 80.83% 90.98% 74.60% 34.25% 11.58% 100.00%
Total Cost 202,092 174,803 173,987 175,915 165,142 89,541 154,103 19.83%
  QoQ % 15.61% 0.47% -1.10% 6.52% 84.43% -41.90% -
  Horiz. % 131.14% 113.43% 112.90% 114.15% 107.16% 58.10% 100.00%
Net Worth 433,014 414,528 396,944 368,777 352,043 314,309 217,932 58.11%
  QoQ % 4.46% 4.43% 7.64% 4.75% 12.01% 44.22% -
  Horiz. % 198.69% 190.21% 182.14% 169.22% 161.54% 144.22% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,095 - - - 4,570 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.38% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 26.40 % - % - % - % 36.85 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.64% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 433,014 414,528 396,944 368,777 352,043 314,309 217,932 58.11%
  QoQ % 4.46% 4.43% 7.64% 4.75% 12.01% 44.22% -
  Horiz. % 198.69% 190.21% 182.14% 169.22% 161.54% 144.22% 100.00%
NOSH 152,400 152,400 152,389 152,400 152,400 152,400 152,336 0.03%
  QoQ % 0.00% 0.01% -0.01% 0.00% 0.00% 0.04% -
  Horiz. % 100.04% 100.04% 100.03% 100.04% 100.04% 100.04% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.63 % 10.11 % 12.82 % 12.06 % 18.02 % 50.71 % 7.89 % 6.16%
  QoQ % -14.64% -21.14% 6.30% -33.07% -64.46% 542.71% -
  Horiz. % 109.38% 128.14% 162.48% 152.85% 228.39% 642.71% 100.00%
ROE 4.01 % 4.31 % 5.82 % 5.80 % 9.92 % 29.06 % 5.69 % -20.82%
  QoQ % -6.96% -25.95% 0.34% -41.53% -65.86% 410.72% -
  Horiz. % 70.47% 75.75% 102.28% 101.93% 174.34% 510.72% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 145.12 127.61 130.96 131.26 132.18 119.20 109.82 20.44%
  QoQ % 13.72% -2.56% -0.23% -0.70% 10.89% 8.54% -
  Horiz. % 132.14% 116.20% 119.25% 119.52% 120.36% 108.54% 100.00%
EPS 11.39 11.72 15.15 14.03 22.92 59.93 8.14 25.13%
  QoQ % -2.82% -22.64% 7.98% -38.79% -61.76% 636.24% -
  Horiz. % 139.93% 143.98% 186.12% 172.36% 281.57% 736.24% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 2.8413 2.7200 2.6048 2.4198 2.3100 2.0624 1.4306 58.07%
  QoQ % 4.46% 4.42% 7.65% 4.75% 12.01% 44.16% -
  Horiz. % 198.61% 190.13% 182.08% 169.15% 161.47% 144.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 115.10 101.21 103.86 104.10 104.84 94.54 87.06 20.48%
  QoQ % 13.72% -2.55% -0.23% -0.71% 10.89% 8.59% -
  Horiz. % 132.21% 116.25% 119.30% 119.57% 120.42% 108.59% 100.00%
EPS 9.03 9.29 12.02 11.13 18.18 47.53 6.45 25.17%
  QoQ % -2.80% -22.71% 8.00% -38.78% -61.75% 636.90% -
  Horiz. % 140.00% 144.03% 186.36% 172.56% 281.86% 736.90% 100.00%
DPS 0.00 0.00 3.17 0.00 0.00 0.00 2.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.19% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2535 2.1573 2.0658 1.9192 1.8321 1.6357 1.1342 58.11%
  QoQ % 4.46% 4.43% 7.64% 4.75% 12.01% 44.22% -
  Horiz. % 198.69% 190.20% 182.14% 169.21% 161.53% 144.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.3600 2.3100 2.3500 2.5700 2.5100 1.8000 1.0300 -
P/RPS 2.32 1.81 1.79 1.96 1.90 1.51 0.94 82.73%
  QoQ % 28.18% 1.12% -8.67% 3.16% 25.83% 60.64% -
  Horiz. % 246.81% 192.55% 190.43% 208.51% 202.13% 160.64% 100.00%
P/EPS 29.50 19.71 15.51 18.32 10.95 3.00 12.65 75.95%
  QoQ % 49.67% 27.08% -15.34% 67.31% 265.00% -76.28% -
  Horiz. % 233.20% 155.81% 122.61% 144.82% 86.56% 23.72% 100.00%
EY 3.39 5.07 6.45 5.46 9.13 33.29 7.90 -43.14%
  QoQ % -33.14% -21.40% 18.13% -40.20% -72.57% 321.39% -
  Horiz. % 42.91% 64.18% 81.65% 69.11% 115.57% 421.39% 100.00%
DY 0.00 0.00 1.70 0.00 0.00 0.00 2.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 58.42% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.18 0.85 0.90 1.06 1.09 0.87 0.72 39.05%
  QoQ % 38.82% -5.56% -15.09% -2.75% 25.29% 20.83% -
  Horiz. % 163.89% 118.06% 125.00% 147.22% 151.39% 120.83% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 28/02/12 -
Price 3.3900 3.4500 2.3900 2.0500 2.7900 2.1500 1.7200 -
P/RPS 2.34 2.70 1.82 1.56 2.11 1.80 1.57 30.51%
  QoQ % -13.33% 48.35% 16.67% -26.07% 17.22% 14.65% -
  Horiz. % 149.04% 171.97% 115.92% 99.36% 134.39% 114.65% 100.00%
P/EPS 29.76 29.44 15.77 14.61 12.17 3.59 21.13 25.67%
  QoQ % 1.09% 86.68% 7.94% 20.05% 239.00% -83.01% -
  Horiz. % 140.84% 139.33% 74.63% 69.14% 57.60% 16.99% 100.00%
EY 3.36 3.40 6.34 6.84 8.21 27.87 4.73 -20.40%
  QoQ % -1.18% -46.37% -7.31% -16.69% -70.54% 489.22% -
  Horiz. % 71.04% 71.88% 134.04% 144.61% 173.57% 589.22% 100.00%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.98% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.19 1.27 0.92 0.85 1.21 1.04 1.20 -0.56%
  QoQ % -6.30% 38.04% 8.24% -29.75% 16.35% -13.33% -
  Horiz. % 99.17% 105.83% 76.67% 70.83% 100.83% 86.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+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