[CANONE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.32%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 242,186 219,602 193,160 201,197 193,134 193,726 184,624 19.81%
PBT 12,844 11,804 7,636 18,037 16,921 17,204 15,284 -10.93%
Tax -1,877 -1,700 -1,076 -2,201 -2,344 -3,246 -2,952 -26.03%
NP 10,966 10,104 6,560 15,836 14,577 13,958 12,332 -7.52%
-
NP to SH 10,822 9,934 6,392 15,498 14,577 13,958 12,332 -8.33%
-
Tax Rate 14.61% 14.40% 14.09% 12.20% 13.85% 18.87% 19.31% -
Total Cost 231,220 209,498 186,600 185,361 178,557 179,768 172,292 21.64%
-
Net Worth 126,399 126,050 124,796 123,467 118,936 119,313 115,994 5.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,450 - - - -
Div Payout % - - - 28.72% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 126,399 126,050 124,796 123,467 118,936 119,313 115,994 5.88%
NOSH 152,288 150,060 152,190 152,428 152,482 152,379 152,623 -0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.53% 4.60% 3.40% 7.87% 7.55% 7.21% 6.68% -
ROE 8.56% 7.88% 5.12% 12.55% 12.26% 11.70% 10.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 159.03 146.34 126.92 131.99 126.66 127.13 120.97 19.98%
EPS 7.11 6.62 4.20 10.17 9.56 9.16 8.08 -8.16%
DPS 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.82 0.81 0.78 0.783 0.76 6.04%
Adjusted Per Share Value based on latest NOSH - 152,300
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 126.04 114.28 100.52 104.71 100.51 100.82 96.08 19.81%
EPS 5.63 5.17 3.33 8.07 7.59 7.26 6.42 -8.37%
DPS 0.00 0.00 0.00 2.32 0.00 0.00 0.00 -
NAPS 0.6578 0.656 0.6495 0.6425 0.619 0.6209 0.6037 5.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 1.02 0.89 0.95 0.90 1.05 0.99 -
P/RPS 0.63 0.70 0.70 0.72 0.71 0.83 0.82 -16.10%
P/EPS 14.07 15.41 21.19 9.34 9.41 11.46 12.25 9.66%
EY 7.11 6.49 4.72 10.70 10.62 8.72 8.16 -8.76%
DY 0.00 0.00 0.00 3.07 0.00 0.00 0.00 -
P/NAPS 1.20 1.21 1.09 1.17 1.15 1.34 1.30 -5.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 30/05/07 27/02/07 30/11/06 28/08/06 29/05/06 -
Price 0.99 0.87 0.89 0.90 0.98 0.88 0.90 -
P/RPS 0.62 0.59 0.70 0.68 0.77 0.69 0.74 -11.11%
P/EPS 13.93 13.14 21.19 8.85 10.25 9.61 11.14 16.05%
EY 7.18 7.61 4.72 11.30 9.76 10.41 8.98 -13.84%
DY 0.00 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 1.19 1.04 1.09 1.11 1.26 1.12 1.18 0.56%

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