[CANONE] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 3.9%
YoY- -26.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,101,862 2,476,436 1,624,868 1,227,219 1,206,164 1,213,674 1,241,916 41.97%
PBT 529,602 778,958 1,045,096 65,210 64,741 66,626 63,788 309.49%
Tax -22,441 -22,724 -19,956 -18,634 -19,912 -21,350 -18,088 15.44%
NP 507,161 756,234 1,025,140 46,576 44,829 45,276 45,700 396.80%
-
NP to SH 169,153 251,936 387,512 46,576 44,829 45,276 45,700 139.09%
-
Tax Rate 4.24% 2.92% 1.91% 28.58% 30.76% 32.04% 28.36% -
Total Cost 1,594,701 1,720,202 599,728 1,180,643 1,161,334 1,168,398 1,196,216 21.10%
-
Net Worth 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 798,741 29.27%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 7,686 - - - -
Div Payout % - - - 16.50% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 798,741 29.27%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 24.13% 30.54% 63.09% 3.80% 3.72% 3.73% 3.68% -
ROE 14.40% 21.44% 37.95% 5.61% 5.46% 5.55% 5.72% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,093.85 1,288.78 845.61 638.67 627.71 631.62 646.32 41.97%
EPS 88.03 131.12 201.68 24.24 23.33 23.56 23.80 138.97%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 4.1568 29.27%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,093.85 1,288.78 845.61 638.67 627.71 631.62 646.32 41.97%
EPS 88.03 131.12 201.68 24.24 23.33 23.56 23.80 138.97%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 4.1568 29.27%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.17 3.65 2.98 1.98 2.30 2.36 2.52 -
P/RPS 0.29 0.28 0.35 0.31 0.37 0.37 0.39 -17.90%
P/EPS 3.60 2.78 1.48 8.17 9.86 10.02 10.60 -51.29%
EY 27.77 35.92 67.67 12.24 10.14 9.98 9.44 105.17%
DY 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.56 0.46 0.54 0.56 0.61 -10.08%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 31/05/19 28/02/19 28/11/18 23/08/18 31/05/18 -
Price 3.23 3.11 3.45 2.69 2.00 2.50 2.46 -
P/RPS 0.30 0.24 0.41 0.42 0.32 0.40 0.38 -14.56%
P/EPS 3.67 2.37 1.71 11.10 8.57 10.61 10.34 -49.83%
EY 27.25 42.16 58.45 9.01 11.67 9.42 9.67 99.38%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.65 0.62 0.47 0.59 0.59 -6.89%

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