[CANONE] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 21.48%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 777,525 766,216 726,644 630,983 618,246 606,260 524,060 29.99%
PBT 217,062 267,736 378,252 41,911 33,245 30,304 20,316 383.01%
Tax -13,668 -10,886 -9,772 -7,389 -4,809 -3,994 -3,120 167.01%
NP 203,394 256,850 368,480 34,522 28,436 26,310 17,196 416.79%
-
NP to SH 196,849 252,518 365,336 32,413 26,682 24,474 15,804 434.87%
-
Tax Rate 6.30% 4.07% 2.58% 17.63% 14.47% 13.18% 15.36% -
Total Cost 574,130 509,366 358,164 596,461 589,810 579,950 506,864 8.63%
-
Net Worth 368,777 352,043 314,309 228,622 205,454 202,261 171,530 66.34%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,571 - - - -
Div Payout % - - - 14.10% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 368,777 352,043 314,309 228,622 205,454 202,261 171,530 66.34%
NOSH 152,400 152,400 152,400 152,384 152,414 152,431 134,787 8.50%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.16% 33.52% 50.71% 5.47% 4.60% 4.34% 3.28% -
ROE 53.38% 71.73% 116.23% 14.18% 12.99% 12.10% 9.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 510.19 502.77 476.80 414.07 405.64 397.73 388.80 19.79%
EPS 129.16 165.70 239.72 21.27 17.51 16.06 10.36 435.20%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.4198 2.31 2.0624 1.5003 1.348 1.3269 1.2726 53.30%
Adjusted Per Share Value based on latest NOSH - 152,336
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 404.64 398.75 378.16 328.38 321.75 315.51 272.73 29.99%
EPS 102.44 131.42 190.13 16.87 13.89 12.74 8.22 435.06%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 1.9192 1.8321 1.6357 1.1898 1.0692 1.0526 0.8927 66.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.57 2.51 1.80 1.03 0.99 1.01 1.08 -
P/RPS 0.50 0.50 0.38 0.25 0.24 0.25 0.28 47.03%
P/EPS 1.99 1.51 0.75 4.84 5.65 6.29 9.21 -63.89%
EY 50.26 66.01 133.18 20.65 17.68 15.90 10.86 176.93%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 0.87 0.69 0.73 0.76 0.85 15.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 -
Price 2.05 2.79 2.15 1.72 1.00 0.985 1.00 -
P/RPS 0.40 0.55 0.45 0.42 0.25 0.25 0.26 33.16%
P/EPS 1.59 1.68 0.90 8.09 5.71 6.13 8.53 -67.26%
EY 63.01 59.39 111.50 12.37 17.51 16.30 11.73 205.78%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 0.85 1.21 1.04 1.15 0.74 0.74 0.79 4.98%

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