[CANONE] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -7.77%
YoY- 6.41%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 3,042,480 3,167,924 3,112,034 3,056,780 3,009,192 2,692,713 2,571,897 11.86%
PBT 39,820 128,174 176,312 211,262 221,568 -67,247 175,637 -62.85%
Tax -17,264 -40,393 -37,854 -37,292 -28,508 -39,100 -28,572 -28.55%
NP 22,556 87,781 138,457 173,970 193,060 -106,347 147,065 -71.37%
-
NP to SH 32,204 91,886 142,062 177,926 192,920 -51,493 152,625 -64.59%
-
Tax Rate 43.36% 31.51% 21.47% 17.65% 12.87% - 16.27% -
Total Cost 3,019,924 3,080,143 2,973,577 2,882,810 2,816,132 2,799,060 2,424,832 15.77%
-
Net Worth 1,841,767 1,825,857 1,851,201 1,829,334 1,784,813 1,734,372 1,903,160 -2.16%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 7,686 - - - 7,686 - -
Div Payout % - 8.36% - - - 0.00% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,841,767 1,825,857 1,851,201 1,829,334 1,784,813 1,734,372 1,903,160 -2.16%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 0.74% 2.77% 4.45% 5.69% 6.42% -3.95% 5.72% -
ROE 1.75% 5.03% 7.67% 9.73% 10.81% -2.97% 8.02% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1,583.36 1,648.65 1,619.56 1,590.81 1,566.04 1,401.34 1,338.46 11.86%
EPS 16.76 47.82 73.93 92.60 100.40 -26.80 79.43 -64.59%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 9.5849 9.5021 9.634 9.5202 9.2885 9.026 9.9044 -2.16%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1,583.36 1,648.65 1,619.56 1,590.81 1,566.04 1,401.34 1,338.46 11.86%
EPS 16.76 47.82 73.93 92.60 100.40 -26.80 79.43 -64.59%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 9.5849 9.5021 9.634 9.5202 9.2885 9.026 9.9044 -2.16%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.97 3.37 3.47 3.42 3.17 3.69 4.62 -
P/RPS 0.19 0.20 0.21 0.21 0.20 0.26 0.35 -33.47%
P/EPS 17.72 7.05 4.69 3.69 3.16 -13.77 5.82 110.21%
EY 5.64 14.19 21.31 27.07 31.67 -7.26 17.19 -52.46%
DY 0.00 1.19 0.00 0.00 0.00 1.08 0.00 -
P/NAPS 0.31 0.35 0.36 0.36 0.34 0.41 0.47 -24.24%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 -
Price 2.99 3.10 3.50 3.90 3.30 3.29 4.06 -
P/RPS 0.19 0.19 0.22 0.25 0.21 0.23 0.30 -26.27%
P/EPS 17.84 6.48 4.73 4.21 3.29 -12.28 5.11 130.31%
EY 5.61 15.43 21.12 23.74 30.42 -8.15 19.56 -56.54%
DY 0.00 1.29 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 0.31 0.33 0.36 0.41 0.36 0.36 0.41 -17.01%

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