[CANONE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 21.37%
YoY- -38.91%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 606,260 524,060 449,051 422,506 403,272 371,120 405,926 30.75%
PBT 30,304 20,316 26,391 18,470 14,212 11,580 37,240 -12.87%
Tax -3,994 -3,120 -5,601 -3,352 -1,924 -1,584 -5,764 -21.74%
NP 26,310 17,196 20,790 15,118 12,288 9,996 31,476 -11.29%
-
NP to SH 24,474 15,804 19,442 14,365 11,836 9,828 31,180 -14.94%
-
Tax Rate 13.18% 15.36% 21.22% 18.15% 13.54% 13.68% 15.48% -
Total Cost 579,950 506,864 428,261 407,388 390,984 361,124 374,450 33.97%
-
Net Worth 202,261 171,530 189,951 181,314 181,154 177,819 175,190 10.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,570 - - - 4,570 -
Div Payout % - - 23.51% - - - 14.66% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 202,261 171,530 189,951 181,314 181,154 177,819 175,190 10.08%
NOSH 152,431 134,787 152,363 152,390 152,499 152,608 152,366 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.34% 3.28% 4.63% 3.58% 3.05% 2.69% 7.75% -
ROE 12.10% 9.21% 10.24% 7.92% 6.53% 5.53% 17.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 397.73 388.80 294.72 277.25 264.44 243.18 266.41 30.72%
EPS 16.06 10.36 12.76 9.43 7.76 6.44 20.46 -14.94%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.3269 1.2726 1.2467 1.1898 1.1879 1.1652 1.1498 10.05%
Adjusted Per Share Value based on latest NOSH - 152,257
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 315.51 272.73 233.69 219.88 209.87 193.14 211.25 30.75%
EPS 12.74 8.22 10.12 7.48 6.16 5.11 16.23 -14.94%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 2.38 -
NAPS 1.0526 0.8927 0.9885 0.9436 0.9428 0.9254 0.9117 10.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.08 1.11 1.14 0.99 0.95 0.95 -
P/RPS 0.25 0.28 0.38 0.41 0.37 0.39 0.36 -21.63%
P/EPS 6.29 9.21 8.70 12.09 12.76 14.75 4.64 22.55%
EY 15.90 10.86 11.50 8.27 7.84 6.78 21.54 -18.36%
DY 0.00 0.00 2.70 0.00 0.00 0.00 3.16 -
P/NAPS 0.76 0.85 0.89 0.96 0.83 0.82 0.83 -5.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 24/02/10 -
Price 0.985 1.00 1.06 1.05 1.16 0.94 0.94 -
P/RPS 0.25 0.26 0.36 0.38 0.44 0.39 0.35 -20.14%
P/EPS 6.13 8.53 8.31 11.14 14.95 14.60 4.59 21.33%
EY 16.30 11.73 12.04 8.98 6.69 6.85 21.77 -17.58%
DY 0.00 0.00 2.83 0.00 0.00 0.00 3.19 -
P/NAPS 0.74 0.79 0.85 0.88 0.98 0.81 0.82 -6.63%

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