[CANONE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 61.97%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 583,144 383,108 181,661 630,983 463,685 303,130 131,015 169.84%
PBT 162,797 133,868 94,563 41,911 24,934 15,152 5,079 902.69%
Tax -10,251 -5,443 -2,443 -7,389 -3,607 -1,997 -780 454.29%
NP 152,546 128,425 92,120 34,522 21,327 13,155 4,299 972.83%
-
NP to SH 147,637 126,259 91,334 32,413 20,012 12,237 3,951 1010.35%
-
Tax Rate 6.30% 4.07% 2.58% 17.63% 14.47% 13.18% 15.36% -
Total Cost 430,598 254,683 89,541 596,461 442,358 289,975 126,716 125.52%
-
Net Worth 368,777 352,043 314,309 228,622 205,454 202,261 171,530 66.34%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,571 - - - -
Div Payout % - - - 14.10% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 368,777 352,043 314,309 228,622 205,454 202,261 171,530 66.34%
NOSH 152,400 152,400 152,400 152,384 152,414 152,431 134,787 8.50%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.16% 33.52% 50.71% 5.47% 4.60% 4.34% 3.28% -
ROE 40.03% 35.86% 29.06% 14.18% 9.74% 6.05% 2.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 382.64 251.38 119.20 414.07 304.23 198.86 97.20 148.69%
EPS 96.87 82.85 59.93 21.27 13.13 8.03 2.59 1011.03%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.4198 2.31 2.0624 1.5003 1.348 1.3269 1.2726 53.30%
Adjusted Per Share Value based on latest NOSH - 152,336
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 303.48 199.38 94.54 328.38 241.31 157.75 68.18 169.85%
EPS 76.83 65.71 47.53 16.87 10.41 6.37 2.06 1008.95%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 1.9192 1.8321 1.6357 1.1898 1.0692 1.0526 0.8927 66.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.57 2.51 1.80 1.03 0.99 1.01 1.08 -
P/RPS 0.67 1.00 1.51 0.25 0.33 0.51 1.11 -28.51%
P/EPS 2.65 3.03 3.00 4.84 7.54 12.58 36.84 -82.62%
EY 37.69 33.01 33.29 20.65 13.26 7.95 2.71 475.55%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 0.87 0.69 0.73 0.76 0.85 15.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 -
Price 2.05 2.79 2.15 1.72 1.00 0.985 1.00 -
P/RPS 0.54 1.11 1.80 0.42 0.33 0.50 1.03 -34.90%
P/EPS 2.12 3.37 3.59 8.09 7.62 12.27 34.11 -84.22%
EY 47.26 29.69 27.87 12.37 13.13 8.15 2.93 535.16%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 0.85 1.21 1.04 1.15 0.74 0.74 0.79 4.98%

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