[CANONE] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 732.0%
YoY- 747.95%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,284,180 2,101,862 2,476,436 1,624,868 1,227,219 1,206,164 1,213,674 52.25%
PBT 897,365 529,602 778,958 1,045,096 65,210 64,741 66,626 463.41%
Tax 44,829 -22,441 -22,724 -19,956 -18,634 -19,912 -21,350 -
NP 942,194 507,161 756,234 1,025,140 46,576 44,829 45,276 652.39%
-
NP to SH 717,974 169,153 251,936 387,512 46,576 44,829 45,276 528.02%
-
Tax Rate -5.00% 4.24% 2.92% 1.91% 28.58% 30.76% 32.04% -
Total Cost 1,341,986 1,594,701 1,720,202 599,728 1,180,643 1,161,334 1,168,398 9.64%
-
Net Worth 1,733,027 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 65.12%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,529 - - - 7,686 - - -
Div Payout % 1.61% - - - 16.50% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,733,027 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 65.12%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 41.25% 24.13% 30.54% 63.09% 3.80% 3.72% 3.73% -
ROE 41.43% 14.40% 21.44% 37.95% 5.61% 5.46% 5.55% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,188.73 1,093.85 1,288.78 845.61 638.67 627.71 631.62 52.25%
EPS 373.65 88.03 131.12 201.68 24.24 23.33 23.56 528.06%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 9.019 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 65.12%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,188.73 1,093.85 1,288.78 845.61 638.67 627.71 631.62 52.25%
EPS 373.65 88.03 131.12 201.68 24.24 23.33 23.56 528.06%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 9.019 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 65.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.87 3.17 3.65 2.98 1.98 2.30 2.36 -
P/RPS 0.24 0.29 0.28 0.35 0.31 0.37 0.37 -25.00%
P/EPS 0.77 3.60 2.78 1.48 8.17 9.86 10.02 -81.84%
EY 130.19 27.77 35.92 67.67 12.24 10.14 9.98 451.56%
DY 2.09 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 0.32 0.52 0.60 0.56 0.46 0.54 0.56 -31.06%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 29/08/19 31/05/19 28/02/19 28/11/18 23/08/18 -
Price 2.97 3.23 3.11 3.45 2.69 2.00 2.50 -
P/RPS 0.25 0.30 0.24 0.41 0.42 0.32 0.40 -26.83%
P/EPS 0.79 3.67 2.37 1.71 11.10 8.57 10.61 -82.21%
EY 125.81 27.25 42.16 58.45 9.01 11.67 9.42 460.26%
DY 2.02 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.33 0.53 0.51 0.65 0.62 0.47 0.59 -32.04%

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