[CANONE] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -18.71%
YoY- 60.81%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 630,983 618,246 606,260 524,060 449,051 422,506 403,272 34.66%
PBT 41,911 33,245 30,304 20,316 26,391 18,470 14,212 105.23%
Tax -7,389 -4,809 -3,994 -3,120 -5,601 -3,352 -1,924 144.63%
NP 34,522 28,436 26,310 17,196 20,790 15,118 12,288 98.72%
-
NP to SH 32,413 26,682 24,474 15,804 19,442 14,365 11,836 95.37%
-
Tax Rate 17.63% 14.47% 13.18% 15.36% 21.22% 18.15% 13.54% -
Total Cost 596,461 589,810 579,950 506,864 428,261 407,388 390,984 32.41%
-
Net Worth 228,622 205,454 202,261 171,530 189,951 181,314 181,154 16.73%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,571 - - - 4,570 - - -
Div Payout % 14.10% - - - 23.51% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 228,622 205,454 202,261 171,530 189,951 181,314 181,154 16.73%
NOSH 152,384 152,414 152,431 134,787 152,363 152,390 152,499 -0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.47% 4.60% 4.34% 3.28% 4.63% 3.58% 3.05% -
ROE 14.18% 12.99% 12.10% 9.21% 10.24% 7.92% 6.53% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 414.07 405.64 397.73 388.80 294.72 277.25 264.44 34.73%
EPS 21.27 17.51 16.06 10.36 12.76 9.43 7.76 95.49%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.5003 1.348 1.3269 1.2726 1.2467 1.1898 1.1879 16.79%
Adjusted Per Share Value based on latest NOSH - 152,162
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 328.38 321.75 315.51 272.73 233.69 219.88 209.87 34.66%
EPS 16.87 13.89 12.74 8.22 10.12 7.48 6.16 95.38%
DPS 2.38 0.00 0.00 0.00 2.38 0.00 0.00 -
NAPS 1.1898 1.0692 1.0526 0.8927 0.9885 0.9436 0.9428 16.73%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.03 0.99 1.01 1.08 1.11 1.14 0.99 -
P/RPS 0.25 0.24 0.25 0.28 0.38 0.41 0.37 -22.94%
P/EPS 4.84 5.65 6.29 9.21 8.70 12.09 12.76 -47.50%
EY 20.65 17.68 15.90 10.86 11.50 8.27 7.84 90.38%
DY 2.91 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.69 0.73 0.76 0.85 0.89 0.96 0.83 -11.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 25/11/10 26/08/10 -
Price 1.72 1.00 0.985 1.00 1.06 1.05 1.16 -
P/RPS 0.42 0.25 0.25 0.26 0.36 0.38 0.44 -3.04%
P/EPS 8.09 5.71 6.13 8.53 8.31 11.14 14.95 -33.52%
EY 12.37 17.51 16.30 11.73 12.04 8.98 6.69 50.47%
DY 1.74 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 1.15 0.74 0.74 0.79 0.85 0.88 0.98 11.22%

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