[CANONE] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.39%
YoY- -72.11%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 769,492 772,881 782,774 831,284 777,896 789,815 777,525 -0.69%
PBT 61,196 93,956 99,760 94,308 95,968 194,881 217,062 -57.03%
Tax -14,024 -16,686 -17,532 -16,814 -17,284 -16,753 -13,668 1.73%
NP 47,172 77,270 82,228 77,494 78,684 178,128 203,394 -62.28%
-
NP to SH 41,528 69,669 74,201 70,438 71,432 170,725 196,849 -64.59%
-
Tax Rate 22.92% 17.76% 17.57% 17.83% 18.01% 8.60% 6.30% -
Total Cost 722,320 695,611 700,546 753,790 699,212 611,687 574,130 16.55%
-
Net Worth 470,809 460,613 448,086 433,014 414,528 396,984 368,777 17.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,620 - - - 6,096 - -
Div Payout % - 10.94% - - - 3.57% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 470,809 460,613 448,086 433,014 414,528 396,984 368,777 17.70%
NOSH 152,400 152,400 152,400 152,400 152,400 152,404 152,400 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.13% 10.00% 10.50% 9.32% 10.11% 22.55% 26.16% -
ROE 8.82% 15.13% 16.56% 16.27% 17.23% 43.01% 53.38% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 504.92 507.14 513.63 545.46 510.43 518.23 510.19 -0.69%
EPS 27.24 45.71 48.69 46.22 46.88 112.02 129.16 -64.60%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.0893 3.0224 2.9402 2.8413 2.72 2.6048 2.4198 17.70%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 400.46 402.22 407.37 432.62 404.83 411.03 404.64 -0.69%
EPS 21.61 36.26 38.62 36.66 37.17 88.85 102.44 -64.59%
DPS 0.00 3.97 0.00 0.00 0.00 3.17 0.00 -
NAPS 2.4502 2.3971 2.3319 2.2535 2.1573 2.066 1.9192 17.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.15 3.27 3.48 3.36 2.31 2.35 2.57 -
P/RPS 0.62 0.64 0.68 0.62 0.45 0.45 0.50 15.43%
P/EPS 11.56 7.15 7.15 7.27 4.93 2.10 1.99 223.49%
EY 8.65 13.98 13.99 13.76 20.29 47.67 50.26 -69.09%
DY 0.00 1.53 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 1.02 1.08 1.18 1.18 0.85 0.90 1.06 -2.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 25/02/14 27/11/13 23/08/13 29/05/13 27/02/13 27/11/12 -
Price 2.69 3.22 3.80 3.39 3.45 2.39 2.05 -
P/RPS 0.53 0.63 0.74 0.62 0.68 0.46 0.40 20.65%
P/EPS 9.87 7.04 7.80 7.33 7.36 2.13 1.59 238.13%
EY 10.13 14.20 12.81 13.63 13.59 46.87 63.01 -70.46%
DY 0.00 1.55 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.87 1.07 1.29 1.19 1.27 0.92 0.85 1.56%

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