[CANONE] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 246.46%
YoY- -2.0%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 260,963 928,178 660,534 446,936 204,891 886,473 650,213 -45.55%
PBT 19,788 106,986 75,928 48,478 15,876 95,529 81,131 -60.92%
Tax -4,710 -20,613 -14,339 -10,530 -4,923 -14,498 -11,258 -44.03%
NP 15,078 86,373 61,589 37,948 10,953 81,031 69,873 -63.98%
-
NP to SH 15,078 86,373 61,589 37,948 10,953 77,327 66,169 -62.65%
-
Tax Rate 23.80% 19.27% 18.88% 21.72% 31.01% 15.18% 13.88% -
Total Cost 245,885 841,805 598,945 408,988 193,938 805,442 580,340 -43.55%
-
Net Worth 761,636 748,493 708,756 682,469 647,901 661,563 624,670 14.11%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 7,686 - - - 7,686 - -
Div Payout % - 8.90% - - - 9.94% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 761,636 748,493 708,756 682,469 647,901 661,563 624,670 14.11%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.78% 9.31% 9.32% 8.49% 5.35% 9.14% 10.75% -
ROE 1.98% 11.54% 8.69% 5.56% 1.69% 11.69% 10.59% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 135.81 483.04 343.75 232.59 106.63 461.34 338.38 -45.55%
EPS 7.85 44.95 32.05 19.75 5.70 44.34 39.29 -65.79%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 3.2509 14.11%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 135.81 483.04 343.75 232.59 106.63 461.34 338.38 -45.55%
EPS 7.85 44.95 32.05 19.75 5.70 44.34 39.29 -65.79%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 3.2509 14.11%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.29 3.32 3.39 3.44 3.82 4.56 2.31 -
P/RPS 2.42 0.69 0.99 1.48 3.58 0.99 0.68 132.91%
P/EPS 41.93 7.39 10.58 17.42 67.02 11.33 6.71 238.88%
EY 2.39 13.54 9.45 5.74 1.49 8.83 14.91 -70.45%
DY 0.00 1.20 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.83 0.85 0.92 0.97 1.13 1.32 0.71 10.96%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 23/11/16 24/08/16 27/05/16 29/02/16 25/11/15 -
Price 3.43 3.40 3.74 3.36 3.55 3.94 4.20 -
P/RPS 2.53 0.70 1.09 1.44 3.33 0.85 1.24 60.79%
P/EPS 43.71 7.56 11.67 17.01 62.28 9.79 12.20 133.96%
EY 2.29 13.22 8.57 5.88 1.61 10.21 8.20 -57.24%
DY 0.00 1.18 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 0.87 0.87 1.01 0.95 1.05 1.14 1.29 -23.07%

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