Highlights

[CANONE] YoY Quarter Result on 2020-06-30 [#2]

Stock [CANONE]: CAN-ONE BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -71.75%    YoY -     -191.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 568,402 832,001 296,358 276,350 242,045 216,568 232,737 16.03%
  YoY % -31.68% 180.74% 7.24% 14.17% 11.76% -6.95% -
  Horiz. % 244.23% 357.49% 127.34% 118.74% 104.00% 93.05% 100.00%
PBT -24,552 128,205 17,364 19,140 32,602 29,733 20,786 -
  YoY % -119.15% 638.34% -9.28% -41.29% 9.65% 43.04% -
  Horiz. % -118.12% 616.79% 83.54% 92.08% 156.85% 143.04% 100.00%
Tax -2,060 -6,373 -6,152 -4,142 -5,607 -4,179 -6,025 -16.36%
  YoY % 67.68% -3.59% -48.53% 26.13% -34.17% 30.64% -
  Horiz. % 34.19% 105.78% 102.11% 68.75% 93.06% 69.36% 100.00%
NP -26,612 121,832 11,212 14,998 26,995 25,554 14,761 -
  YoY % -121.84% 986.62% -25.24% -44.44% 5.64% 73.12% -
  Horiz. % -180.29% 825.36% 75.96% 101.61% 182.88% 173.12% 100.00%
NP to SH -26,476 29,090 11,212 14,998 26,995 23,670 13,462 -
  YoY % -191.01% 159.45% -25.24% -44.44% 14.05% 75.83% -
  Horiz. % -196.67% 216.09% 83.29% 111.41% 200.53% 175.83% 100.00%
Tax Rate - % 4.97 % 35.43 % 21.64 % 17.20 % 14.06 % 28.99 % -
  YoY % 0.00% -85.97% 63.72% 25.81% 22.33% -51.50% -
  Horiz. % 0.00% 17.14% 122.21% 74.65% 59.33% 48.50% 100.00%
Total Cost 595,014 710,169 285,146 261,352 215,050 191,014 217,976 18.20%
  YoY % -16.22% 149.05% 9.10% 21.53% 12.58% -12.37% -
  Horiz. % 272.97% 325.80% 130.82% 119.90% 98.66% 87.63% 100.00%
Net Worth 1,689,582 1,175,207 815,055 773,358 682,469 489,443 475,061 23.52%
  YoY % 43.77% 44.19% 5.39% 13.32% 39.44% 3.03% -
  Horiz. % 355.66% 247.38% 171.57% 162.79% 143.66% 103.03% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,689,582 1,175,207 815,055 773,358 682,469 489,443 475,061 23.52%
  YoY % 43.77% 44.19% 5.39% 13.32% 39.44% 3.03% -
  Horiz. % 355.66% 247.38% 171.57% 162.79% 143.66% 103.03% 100.00%
NOSH 192,153 192,153 192,153 192,153 192,153 160,263 152,400 3.93%
  YoY % 0.00% 0.00% 0.00% 0.00% 19.90% 5.16% -
  Horiz. % 126.08% 126.08% 126.08% 126.08% 126.08% 105.16% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -4.68 % 14.64 % 3.78 % 5.43 % 11.15 % 11.80 % 6.34 % -
  YoY % -131.97% 287.30% -30.39% -51.30% -5.51% 86.12% -
  Horiz. % -73.82% 230.91% 59.62% 85.65% 175.87% 186.12% 100.00%
ROE -1.57 % 2.48 % 1.38 % 1.94 % 3.96 % 4.84 % 2.83 % -
  YoY % -163.31% 79.71% -28.87% -51.01% -18.18% 71.02% -
  Horiz. % -55.48% 87.63% 48.76% 68.55% 139.93% 171.02% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 295.81 432.99 154.23 143.82 125.96 135.13 152.71 11.64%
  YoY % -31.68% 180.74% 7.24% 14.18% -6.79% -11.51% -
  Horiz. % 193.71% 283.54% 101.00% 94.18% 82.48% 88.49% 100.00%
EPS -13.78 15.14 5.83 7.81 14.05 14.77 8.83 -
  YoY % -191.02% 159.69% -25.35% -44.41% -4.87% 67.27% -
  Horiz. % -156.06% 171.46% 66.02% 88.45% 159.12% 167.27% 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 8.7929 6.1160 4.2417 4.0247 3.5517 3.0540 3.1172 18.85%
  YoY % 43.77% 44.19% 5.39% 13.32% 16.30% -2.03% -
  Horiz. % 282.08% 196.20% 136.07% 129.11% 113.94% 97.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 295.81 432.99 154.23 143.82 125.96 112.71 121.12 16.03%
  YoY % -31.68% 180.74% 7.24% 14.18% 11.76% -6.94% -
  Horiz. % 244.23% 357.49% 127.34% 118.74% 104.00% 93.06% 100.00%
EPS -13.78 15.14 5.83 7.81 14.05 12.32 7.01 -
  YoY % -191.02% 159.69% -25.35% -44.41% 14.04% 75.75% -
  Horiz. % -196.58% 215.98% 83.17% 111.41% 200.43% 175.75% 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 8.7929 6.1160 4.2417 4.0247 3.5517 2.5472 2.4723 23.52%
  YoY % 43.77% 44.19% 5.39% 13.32% 39.44% 3.03% -
  Horiz. % 355.66% 247.38% 171.57% 162.79% 143.66% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.6400 3.6500 2.3600 3.4000 3.4400 2.5100 2.6400 -
P/RPS 0.89 0.84 1.53 2.36 2.73 1.86 1.73 -10.48%
  YoY % 5.95% -45.10% -35.17% -13.55% 46.77% 7.51% -
  Horiz. % 51.45% 48.55% 88.44% 136.42% 157.80% 107.51% 100.00%
P/EPS -19.16 24.11 40.45 43.56 24.49 16.99 29.89 -
  YoY % -179.47% -40.40% -7.14% 77.87% 44.14% -43.16% -
  Horiz. % -64.10% 80.66% 135.33% 145.73% 81.93% 56.84% 100.00%
EY -5.22 4.15 2.47 2.30 4.08 5.88 3.35 -
  YoY % -225.78% 68.02% 7.39% -43.63% -30.61% 75.52% -
  Horiz. % -155.82% 123.88% 73.73% 68.66% 121.79% 175.52% 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 0.30 0.60 0.56 0.84 0.97 0.82 0.85 -15.92%
  YoY % -50.00% 7.14% -33.33% -13.40% 18.29% -3.53% -
  Horiz. % 35.29% 70.59% 65.88% 98.82% 114.12% 96.47% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 23/08/18 30/08/17 24/08/16 26/08/15 28/08/14 -
Price 2.6500 3.1100 2.5000 3.3000 3.3600 2.0600 2.5200 -
P/RPS 0.90 0.72 1.62 2.29 2.67 1.52 1.65 -9.60%
  YoY % 25.00% -55.56% -29.26% -14.23% 75.66% -7.88% -
  Horiz. % 54.55% 43.64% 98.18% 138.79% 161.82% 92.12% 100.00%
P/EPS -19.23 20.54 42.85 42.28 23.92 13.95 28.53 -
  YoY % -193.62% -52.07% 1.35% 76.76% 71.47% -51.10% -
  Horiz. % -67.40% 71.99% 150.19% 148.19% 83.84% 48.90% 100.00%
EY -5.20 4.87 2.33 2.37 4.18 7.17 3.51 -
  YoY % -206.78% 109.01% -1.69% -43.30% -41.70% 104.27% -
  Horiz. % -148.15% 138.75% 66.38% 67.52% 119.09% 204.27% 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 0.30 0.51 0.59 0.82 0.95 0.67 0.81 -15.24%
  YoY % -41.18% -13.56% -28.05% -13.68% 41.79% -17.28% -
  Horiz. % 37.04% 62.96% 72.84% 101.23% 117.28% 82.72% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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