[CANONE] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -40.39%
YoY- -41.86%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 898,946 865,321 850,220 769,492 772,881 782,774 831,284 5.34%
PBT 88,088 72,208 72,170 61,196 93,956 99,760 94,308 -4.43%
Tax -17,089 -16,350 -19,062 -14,024 -16,686 -17,532 -16,814 1.08%
NP 70,999 55,857 53,108 47,172 77,270 82,228 77,494 -5.65%
-
NP to SH 63,776 49,726 47,688 41,528 69,669 74,201 70,438 -6.39%
-
Tax Rate 19.40% 22.64% 26.41% 22.92% 17.76% 17.57% 17.83% -
Total Cost 827,947 809,464 797,112 722,320 695,611 700,546 753,790 6.43%
-
Net Worth 520,811 489,981 475,061 470,809 460,613 448,086 433,014 13.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,620 - - - 7,620 - - -
Div Payout % 11.95% - - - 10.94% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 520,811 489,981 475,061 470,809 460,613 448,086 433,014 13.05%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,400 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.90% 6.46% 6.25% 6.13% 10.00% 10.50% 9.32% -
ROE 12.25% 10.15% 10.04% 8.82% 15.13% 16.56% 16.27% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 589.86 567.80 557.89 504.92 507.14 513.63 545.46 5.34%
EPS 41.85 32.63 31.30 27.24 45.71 48.69 46.22 -6.38%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.4174 3.2151 3.1172 3.0893 3.0224 2.9402 2.8413 13.05%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 467.83 450.33 442.47 400.46 402.22 407.37 432.62 5.33%
EPS 33.19 25.88 24.82 21.61 36.26 38.62 36.66 -6.39%
DPS 3.97 0.00 0.00 0.00 3.97 0.00 0.00 -
NAPS 2.7104 2.55 2.4723 2.4502 2.3971 2.3319 2.2535 13.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.12 2.44 2.64 3.15 3.27 3.48 3.36 -
P/RPS 0.36 0.43 0.47 0.62 0.64 0.68 0.62 -30.33%
P/EPS 5.07 7.48 8.44 11.56 7.15 7.15 7.27 -21.30%
EY 19.74 13.37 11.85 8.65 13.98 13.99 13.76 27.11%
DY 2.36 0.00 0.00 0.00 1.53 0.00 0.00 -
P/NAPS 0.62 0.76 0.85 1.02 1.08 1.18 1.18 -34.80%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 28/08/14 30/05/14 25/02/14 27/11/13 23/08/13 -
Price 2.38 2.54 2.52 2.69 3.22 3.80 3.39 -
P/RPS 0.40 0.45 0.45 0.53 0.63 0.74 0.62 -25.27%
P/EPS 5.69 7.78 8.05 9.87 7.04 7.80 7.33 -15.49%
EY 17.58 12.85 12.42 10.13 14.20 12.81 13.63 18.43%
DY 2.10 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 0.70 0.79 0.81 0.87 1.07 1.29 1.19 -29.72%

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