[CANONE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.93%
YoY- 637.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 415,642 194,474 789,815 583,144 383,108 181,661 630,983 -24.31%
PBT 47,154 23,992 194,881 162,797 133,868 94,563 41,911 8.18%
Tax -8,407 -4,321 -16,753 -10,251 -5,443 -2,443 -7,389 8.99%
NP 38,747 19,671 178,128 152,546 128,425 92,120 34,522 8.00%
-
NP to SH 35,219 17,858 170,725 147,637 126,259 91,334 32,413 5.69%
-
Tax Rate 17.83% 18.01% 8.60% 6.30% 4.07% 2.58% 17.63% -
Total Cost 376,895 174,803 611,687 430,598 254,683 89,541 596,461 -26.38%
-
Net Worth 433,014 414,528 396,984 368,777 352,043 314,309 228,622 53.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,096 - - - 4,571 -
Div Payout % - - 3.57% - - - 14.10% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 433,014 414,528 396,984 368,777 352,043 314,309 228,622 53.14%
NOSH 152,400 152,400 152,404 152,400 152,400 152,400 152,384 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.32% 10.11% 22.55% 26.16% 33.52% 50.71% 5.47% -
ROE 8.13% 4.31% 43.01% 40.03% 35.86% 29.06% 14.18% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 272.73 127.61 518.23 382.64 251.38 119.20 414.07 -24.31%
EPS 23.11 11.72 112.02 96.87 82.85 59.93 21.27 5.69%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.8413 2.72 2.6048 2.4198 2.31 2.0624 1.5003 53.13%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 216.31 101.21 411.03 303.48 199.38 94.54 328.38 -24.31%
EPS 18.33 9.29 88.85 76.83 65.71 47.53 16.87 5.69%
DPS 0.00 0.00 3.17 0.00 0.00 0.00 2.38 -
NAPS 2.2535 2.1573 2.066 1.9192 1.8321 1.6357 1.1898 53.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.36 2.31 2.35 2.57 2.51 1.80 1.03 -
P/RPS 1.23 1.81 0.45 0.67 1.00 1.51 0.25 189.55%
P/EPS 14.54 19.71 2.10 2.65 3.03 3.00 4.84 108.33%
EY 6.88 5.07 47.67 37.69 33.01 33.29 20.65 -51.97%
DY 0.00 0.00 1.70 0.00 0.00 0.00 2.91 -
P/NAPS 1.18 0.85 0.90 1.06 1.09 0.87 0.69 43.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 28/02/12 -
Price 3.39 3.45 2.39 2.05 2.79 2.15 1.72 -
P/RPS 1.24 2.70 0.46 0.54 1.11 1.80 0.42 105.93%
P/EPS 14.67 29.44 2.13 2.12 3.37 3.59 8.09 48.75%
EY 6.82 3.40 46.87 47.26 29.69 27.87 12.37 -32.78%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.74 -
P/NAPS 1.19 1.27 0.92 0.85 1.21 1.04 1.15 2.30%

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