[CANONE] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -13.27%
YoY- 426.72%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 782,774 831,284 777,896 789,815 777,525 766,216 726,644 5.08%
PBT 99,760 94,308 95,968 194,881 217,062 267,736 378,252 -58.84%
Tax -17,532 -16,814 -17,284 -16,753 -13,668 -10,886 -9,772 47.59%
NP 82,228 77,494 78,684 178,128 203,394 256,850 368,480 -63.17%
-
NP to SH 74,201 70,438 71,432 170,725 196,849 252,518 365,336 -65.41%
-
Tax Rate 17.57% 17.83% 18.01% 8.60% 6.30% 4.07% 2.58% -
Total Cost 700,546 753,790 699,212 611,687 574,130 509,366 358,164 56.33%
-
Net Worth 448,086 433,014 414,528 396,984 368,777 352,043 314,309 26.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,096 - - - -
Div Payout % - - - 3.57% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 448,086 433,014 414,528 396,984 368,777 352,043 314,309 26.64%
NOSH 152,400 152,400 152,400 152,404 152,400 152,400 152,400 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.50% 9.32% 10.11% 22.55% 26.16% 33.52% 50.71% -
ROE 16.56% 16.27% 17.23% 43.01% 53.38% 71.73% 116.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 513.63 545.46 510.43 518.23 510.19 502.77 476.80 5.08%
EPS 48.69 46.22 46.88 112.02 129.16 165.70 239.72 -65.41%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.9402 2.8413 2.72 2.6048 2.4198 2.31 2.0624 26.64%
Adjusted Per Share Value based on latest NOSH - 152,389
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 407.37 432.62 404.83 411.03 404.64 398.75 378.16 5.08%
EPS 38.62 36.66 37.17 88.85 102.44 131.42 190.13 -65.41%
DPS 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
NAPS 2.3319 2.2535 2.1573 2.066 1.9192 1.8321 1.6357 26.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.48 3.36 2.31 2.35 2.57 2.51 1.80 -
P/RPS 0.68 0.62 0.45 0.45 0.50 0.50 0.38 47.34%
P/EPS 7.15 7.27 4.93 2.10 1.99 1.51 0.75 348.98%
EY 13.99 13.76 20.29 47.67 50.26 66.01 133.18 -77.70%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 1.18 1.18 0.85 0.90 1.06 1.09 0.87 22.50%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 -
Price 3.80 3.39 3.45 2.39 2.05 2.79 2.15 -
P/RPS 0.74 0.62 0.68 0.46 0.40 0.55 0.45 39.27%
P/EPS 7.80 7.33 7.36 2.13 1.59 1.68 0.90 321.37%
EY 12.81 13.63 13.59 46.87 63.01 59.39 111.50 -76.33%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.29 1.19 1.27 0.92 0.85 1.21 1.04 15.42%

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