[CANONE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 63.54%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 383,108 181,661 630,983 463,685 303,130 131,015 449,051 -10.05%
PBT 133,868 94,563 41,911 24,934 15,152 5,079 26,391 195.51%
Tax -5,443 -2,443 -7,389 -3,607 -1,997 -780 -5,601 -1.89%
NP 128,425 92,120 34,522 21,327 13,155 4,299 20,790 237.03%
-
NP to SH 126,259 91,334 32,413 20,012 12,237 3,951 19,442 248.47%
-
Tax Rate 4.07% 2.58% 17.63% 14.47% 13.18% 15.36% 21.22% -
Total Cost 254,683 89,541 596,461 442,358 289,975 126,716 428,261 -29.30%
-
Net Worth 352,043 314,309 228,622 205,454 202,261 171,530 189,951 50.93%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,571 - - - 4,570 -
Div Payout % - - 14.10% - - - 23.51% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 352,043 314,309 228,622 205,454 202,261 171,530 189,951 50.93%
NOSH 152,400 152,400 152,384 152,414 152,431 134,787 152,363 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 33.52% 50.71% 5.47% 4.60% 4.34% 3.28% 4.63% -
ROE 35.86% 29.06% 14.18% 9.74% 6.05% 2.30% 10.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 251.38 119.20 414.07 304.23 198.86 97.20 294.72 -10.06%
EPS 82.85 59.93 21.27 13.13 8.03 2.59 12.76 248.43%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.31 2.0624 1.5003 1.348 1.3269 1.2726 1.2467 50.91%
Adjusted Per Share Value based on latest NOSH - 152,387
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 199.38 94.54 328.38 241.31 157.75 68.18 233.69 -10.05%
EPS 65.71 47.53 16.87 10.41 6.37 2.06 10.12 248.44%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 2.38 -
NAPS 1.8321 1.6357 1.1898 1.0692 1.0526 0.8927 0.9885 50.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.51 1.80 1.03 0.99 1.01 1.08 1.11 -
P/RPS 1.00 1.51 0.25 0.33 0.51 1.11 0.38 90.72%
P/EPS 3.03 3.00 4.84 7.54 12.58 36.84 8.70 -50.53%
EY 33.01 33.29 20.65 13.26 7.95 2.71 11.50 102.10%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.70 -
P/NAPS 1.09 0.87 0.69 0.73 0.76 0.85 0.89 14.48%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 -
Price 2.79 2.15 1.72 1.00 0.985 1.00 1.06 -
P/RPS 1.11 1.80 0.42 0.33 0.50 1.03 0.36 111.98%
P/EPS 3.37 3.59 8.09 7.62 12.27 34.11 8.31 -45.24%
EY 29.69 27.87 12.37 13.13 8.15 2.93 12.04 82.62%
DY 0.00 0.00 1.74 0.00 0.00 0.00 2.83 -
P/NAPS 1.21 1.04 1.15 0.74 0.74 0.79 0.85 26.57%

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