[CANONE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
01-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.68%
YoY- 24.6%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 436,988 489,316 413,705 389,016 330,448 301,964 260,495 41.22%
PBT 22,200 16,776 19,360 16,028 12,090 7,712 15,027 29.74%
Tax -5,434 -3,120 -1,911 -2,318 -1,704 -1,268 -2,922 51.28%
NP 16,766 13,656 17,449 13,709 10,386 6,444 12,105 24.27%
-
NP to SH 16,566 13,500 17,315 13,485 10,088 6,212 12,073 23.50%
-
Tax Rate 24.48% 18.60% 9.87% 14.46% 14.09% 16.44% 19.44% -
Total Cost 420,222 475,660 396,256 375,306 320,062 295,520 248,390 42.02%
-
Net Worth 151,971 148,133 143,863 136,554 13,612,704 13,250,744 130,997 10.41%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 151,971 148,133 143,863 136,554 13,612,704 13,250,744 130,997 10.41%
NOSH 152,261 152,714 152,429 152,319 152,386 152,254 152,322 -0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.84% 2.79% 4.22% 3.52% 3.14% 2.13% 4.65% -
ROE 10.90% 9.11% 12.04% 9.88% 0.07% 0.05% 9.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 287.00 320.41 271.41 255.40 216.85 198.33 171.02 41.26%
EPS 10.88 8.84 11.36 8.85 6.62 4.08 7.92 23.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9981 0.97 0.9438 0.8965 89.33 87.03 0.86 10.44%
Adjusted Per Share Value based on latest NOSH - 152,252
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 227.42 254.65 215.30 202.45 171.97 157.15 135.57 41.22%
EPS 8.62 7.03 9.01 7.02 5.25 3.23 6.28 23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7909 0.7709 0.7487 0.7107 70.8431 68.9593 0.6817 10.42%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.93 0.89 0.81 0.80 0.76 0.81 0.89 -
P/RPS 0.32 0.28 0.30 0.31 0.35 0.41 0.52 -27.67%
P/EPS 8.55 10.07 7.13 9.04 11.48 19.85 11.23 -16.63%
EY 11.70 9.93 14.02 11.07 8.71 5.04 8.91 19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.86 0.89 0.01 0.01 1.03 -6.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 26/02/09 01/12/08 25/08/08 29/05/08 29/02/08 -
Price 0.96 0.88 0.82 0.85 0.77 0.80 0.80 -
P/RPS 0.33 0.27 0.30 0.33 0.36 0.40 0.47 -21.01%
P/EPS 8.82 9.95 7.22 9.60 11.63 19.61 10.09 -8.58%
EY 11.33 10.05 13.85 10.42 8.60 5.10 9.91 9.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.87 0.95 0.01 0.01 0.93 2.14%

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