[CANONE] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.11%
YoY- -59.19%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 865,321 850,220 769,492 772,881 782,774 831,284 777,896 7.35%
PBT 72,208 72,170 61,196 93,956 99,760 94,308 95,968 -17.26%
Tax -16,350 -19,062 -14,024 -16,686 -17,532 -16,814 -17,284 -3.63%
NP 55,857 53,108 47,172 77,270 82,228 77,494 78,684 -20.40%
-
NP to SH 49,726 47,688 41,528 69,669 74,201 70,438 71,432 -21.43%
-
Tax Rate 22.64% 26.41% 22.92% 17.76% 17.57% 17.83% 18.01% -
Total Cost 809,464 797,112 722,320 695,611 700,546 753,790 699,212 10.24%
-
Net Worth 489,981 475,061 470,809 460,613 448,086 433,014 414,528 11.78%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 7,620 - - - -
Div Payout % - - - 10.94% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 489,981 475,061 470,809 460,613 448,086 433,014 414,528 11.78%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,400 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.46% 6.25% 6.13% 10.00% 10.50% 9.32% 10.11% -
ROE 10.15% 10.04% 8.82% 15.13% 16.56% 16.27% 17.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 567.80 557.89 504.92 507.14 513.63 545.46 510.43 7.35%
EPS 32.63 31.30 27.24 45.71 48.69 46.22 46.88 -21.44%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.2151 3.1172 3.0893 3.0224 2.9402 2.8413 2.72 11.78%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 450.33 442.47 400.46 402.22 407.37 432.62 404.83 7.35%
EPS 25.88 24.82 21.61 36.26 38.62 36.66 37.17 -21.42%
DPS 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
NAPS 2.55 2.4723 2.4502 2.3971 2.3319 2.2535 2.1573 11.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.44 2.64 3.15 3.27 3.48 3.36 2.31 -
P/RPS 0.43 0.47 0.62 0.64 0.68 0.62 0.45 -2.98%
P/EPS 7.48 8.44 11.56 7.15 7.15 7.27 4.93 32.00%
EY 13.37 11.85 8.65 13.98 13.99 13.76 20.29 -24.25%
DY 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 1.02 1.08 1.18 1.18 0.85 -7.18%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 30/05/14 25/02/14 27/11/13 23/08/13 29/05/13 -
Price 2.54 2.52 2.69 3.22 3.80 3.39 3.45 -
P/RPS 0.45 0.45 0.53 0.63 0.74 0.62 0.68 -24.04%
P/EPS 7.78 8.05 9.87 7.04 7.80 7.33 7.36 3.76%
EY 12.85 12.42 10.13 14.20 12.81 13.63 13.59 -3.66%
DY 0.00 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.87 1.07 1.29 1.19 1.27 -27.10%

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