[CANONE] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 20.43%
YoY- -28.55%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 524,060 449,051 422,506 403,272 371,120 405,926 414,305 16.97%
PBT 20,316 26,391 18,470 14,212 11,580 37,240 29,217 -21.52%
Tax -3,120 -5,601 -3,352 -1,924 -1,584 -5,764 -5,545 -31.86%
NP 17,196 20,790 15,118 12,288 9,996 31,476 23,672 -19.20%
-
NP to SH 15,804 19,442 14,365 11,836 9,828 31,180 23,516 -23.29%
-
Tax Rate 15.36% 21.22% 18.15% 13.54% 13.68% 15.48% 18.98% -
Total Cost 506,864 428,261 407,388 390,984 361,124 374,450 390,633 18.98%
-
Net Worth 171,530 189,951 181,314 181,154 177,819 175,190 156,934 6.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,570 - - - 4,570 - -
Div Payout % - 23.51% - - - 14.66% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 171,530 189,951 181,314 181,154 177,819 175,190 156,934 6.11%
NOSH 134,787 152,363 152,390 152,499 152,608 152,366 152,437 -7.88%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.28% 4.63% 3.58% 3.05% 2.69% 7.75% 5.71% -
ROE 9.21% 10.24% 7.92% 6.53% 5.53% 17.80% 14.98% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 388.80 294.72 277.25 264.44 243.18 266.41 271.79 26.98%
EPS 10.36 12.76 9.43 7.76 6.44 20.46 15.43 -23.34%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.2726 1.2467 1.1898 1.1879 1.1652 1.1498 1.0295 15.19%
Adjusted Per Share Value based on latest NOSH - 152,422
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 272.73 233.69 219.88 209.87 193.14 211.25 215.61 16.97%
EPS 8.22 10.12 7.48 6.16 5.11 16.23 12.24 -23.33%
DPS 0.00 2.38 0.00 0.00 0.00 2.38 0.00 -
NAPS 0.8927 0.9885 0.9436 0.9428 0.9254 0.9117 0.8167 6.11%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.08 1.11 1.14 0.99 0.95 0.95 0.94 -
P/RPS 0.28 0.38 0.41 0.37 0.39 0.36 0.35 -13.83%
P/EPS 9.21 8.70 12.09 12.76 14.75 4.64 6.09 31.78%
EY 10.86 11.50 8.27 7.84 6.78 21.54 16.41 -24.07%
DY 0.00 2.70 0.00 0.00 0.00 3.16 0.00 -
P/NAPS 0.85 0.89 0.96 0.83 0.82 0.83 0.91 -4.44%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 24/02/10 26/11/09 -
Price 1.00 1.06 1.05 1.16 0.94 0.94 0.95 -
P/RPS 0.26 0.36 0.38 0.44 0.39 0.35 0.35 -17.99%
P/EPS 8.53 8.31 11.14 14.95 14.60 4.59 6.16 24.26%
EY 11.73 12.04 8.98 6.69 6.85 21.77 16.24 -19.51%
DY 0.00 2.83 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 0.79 0.85 0.88 0.98 0.81 0.82 0.92 -9.66%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment