[CANONE] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 54.86%
YoY- 106.78%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 726,644 630,983 618,246 606,260 524,060 449,051 422,506 43.49%
PBT 378,252 41,911 33,245 30,304 20,316 26,391 18,470 647.15%
Tax -9,772 -7,389 -4,809 -3,994 -3,120 -5,601 -3,352 103.94%
NP 368,480 34,522 28,436 26,310 17,196 20,790 15,118 739.01%
-
NP to SH 365,336 32,413 26,682 24,474 15,804 19,442 14,365 763.11%
-
Tax Rate 2.58% 17.63% 14.47% 13.18% 15.36% 21.22% 18.15% -
Total Cost 358,164 596,461 589,810 579,950 506,864 428,261 407,388 -8.21%
-
Net Worth 314,309 228,622 205,454 202,261 171,530 189,951 181,314 44.25%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,571 - - - 4,570 - -
Div Payout % - 14.10% - - - 23.51% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 314,309 228,622 205,454 202,261 171,530 189,951 181,314 44.25%
NOSH 152,400 152,384 152,414 152,431 134,787 152,363 152,390 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 50.71% 5.47% 4.60% 4.34% 3.28% 4.63% 3.58% -
ROE 116.23% 14.18% 12.99% 12.10% 9.21% 10.24% 7.92% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 476.80 414.07 405.64 397.73 388.80 294.72 277.25 43.49%
EPS 239.72 21.27 17.51 16.06 10.36 12.76 9.43 762.85%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.0624 1.5003 1.348 1.3269 1.2726 1.2467 1.1898 44.25%
Adjusted Per Share Value based on latest NOSH - 152,279
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 378.16 328.38 321.75 315.51 272.73 233.69 219.88 43.49%
EPS 190.13 16.87 13.89 12.74 8.22 10.12 7.48 762.80%
DPS 0.00 2.38 0.00 0.00 0.00 2.38 0.00 -
NAPS 1.6357 1.1898 1.0692 1.0526 0.8927 0.9885 0.9436 44.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.80 1.03 0.99 1.01 1.08 1.11 1.14 -
P/RPS 0.38 0.25 0.24 0.25 0.28 0.38 0.41 -4.93%
P/EPS 0.75 4.84 5.65 6.29 9.21 8.70 12.09 -84.30%
EY 133.18 20.65 17.68 15.90 10.86 11.50 8.27 536.63%
DY 0.00 2.91 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.87 0.69 0.73 0.76 0.85 0.89 0.96 -6.34%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 25/11/10 -
Price 2.15 1.72 1.00 0.985 1.00 1.06 1.05 -
P/RPS 0.45 0.42 0.25 0.25 0.26 0.36 0.38 11.92%
P/EPS 0.90 8.09 5.71 6.13 8.53 8.31 11.14 -81.28%
EY 111.50 12.37 17.51 16.30 11.73 12.04 8.98 435.38%
DY 0.00 1.74 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 1.04 1.15 0.74 0.74 0.79 0.85 0.88 11.76%

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