[CANONE] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 8.2%
YoY- -6.92%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,074,626 1,043,852 928,178 880,712 893,872 819,564 886,473 13.70%
PBT 77,856 79,152 106,986 101,237 96,956 63,504 95,529 -12.75%
Tax -17,704 -18,840 -20,613 -19,118 -21,060 -19,692 -14,498 14.26%
NP 60,152 60,312 86,373 82,118 75,896 43,812 81,031 -18.03%
-
NP to SH 60,152 60,312 86,373 82,118 75,896 43,812 77,327 -15.43%
-
Tax Rate 22.74% 23.80% 19.27% 18.88% 21.72% 31.01% 15.18% -
Total Cost 1,014,474 983,540 841,805 798,593 817,976 775,752 805,442 16.64%
-
Net Worth 773,358 761,636 748,493 708,756 682,469 647,901 661,563 10.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 7,686 - - - 7,686 -
Div Payout % - - 8.90% - - - 9.94% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 773,358 761,636 748,493 708,756 682,469 647,901 661,563 10.98%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.60% 5.78% 9.31% 9.32% 8.49% 5.35% 9.14% -
ROE 7.78% 7.92% 11.54% 11.59% 11.12% 6.76% 11.69% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 559.26 543.24 483.04 458.34 465.19 426.52 461.34 13.70%
EPS 31.30 31.40 44.95 42.73 39.50 22.80 44.34 -20.73%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 4.0247 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 10.98%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 559.26 543.24 483.04 458.34 465.19 426.52 461.34 13.70%
EPS 31.30 31.40 44.95 42.73 39.50 22.80 44.34 -20.73%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 4.0247 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 10.98%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.40 3.29 3.32 3.39 3.44 3.82 4.56 -
P/RPS 0.61 0.61 0.69 0.74 0.74 0.90 0.99 -27.61%
P/EPS 10.86 10.48 7.39 7.93 8.71 16.75 11.33 -2.78%
EY 9.21 9.54 13.54 12.61 11.48 5.97 8.83 2.85%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.88 -
P/NAPS 0.84 0.83 0.85 0.92 0.97 1.13 1.32 -26.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 23/11/16 24/08/16 27/05/16 29/02/16 -
Price 3.30 3.43 3.40 3.74 3.36 3.55 3.94 -
P/RPS 0.59 0.63 0.70 0.82 0.72 0.83 0.85 -21.62%
P/EPS 10.54 10.93 7.56 8.75 8.51 15.57 9.79 5.04%
EY 9.49 9.15 13.22 11.43 11.76 6.42 10.21 -4.76%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.02 -
P/NAPS 0.82 0.87 0.87 1.01 0.95 1.05 1.14 -19.73%

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