[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -89.54%
YoY- -80.45%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 772,881 587,081 415,642 194,474 789,815 583,144 383,108 59.45%
PBT 93,956 74,820 47,154 23,992 194,881 162,797 133,868 -20.97%
Tax -16,686 -13,149 -8,407 -4,321 -16,753 -10,251 -5,443 110.59%
NP 77,270 61,671 38,747 19,671 178,128 152,546 128,425 -28.66%
-
NP to SH 69,669 55,651 35,219 17,858 170,725 147,637 126,259 -32.65%
-
Tax Rate 17.76% 17.57% 17.83% 18.01% 8.60% 6.30% 4.07% -
Total Cost 695,611 525,410 376,895 174,803 611,687 430,598 254,683 95.03%
-
Net Worth 460,613 448,086 433,014 414,528 396,984 368,777 352,043 19.56%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,620 - - - 6,096 - - -
Div Payout % 10.94% - - - 3.57% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 460,613 448,086 433,014 414,528 396,984 368,777 352,043 19.56%
NOSH 152,400 152,400 152,400 152,400 152,404 152,400 152,400 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.00% 10.50% 9.32% 10.11% 22.55% 26.16% 33.52% -
ROE 15.13% 12.42% 8.13% 4.31% 43.01% 40.03% 35.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 507.14 385.22 272.73 127.61 518.23 382.64 251.38 59.45%
EPS 45.71 36.52 23.11 11.72 112.02 96.87 82.85 -32.65%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.0224 2.9402 2.8413 2.72 2.6048 2.4198 2.31 19.56%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 402.22 305.53 216.31 101.21 411.03 303.48 199.38 59.45%
EPS 36.26 28.96 18.33 9.29 88.85 76.83 65.71 -32.65%
DPS 3.97 0.00 0.00 0.00 3.17 0.00 0.00 -
NAPS 2.3971 2.3319 2.2535 2.1573 2.066 1.9192 1.8321 19.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.27 3.48 3.36 2.31 2.35 2.57 2.51 -
P/RPS 0.64 0.90 1.23 1.81 0.45 0.67 1.00 -25.67%
P/EPS 7.15 9.53 14.54 19.71 2.10 2.65 3.03 76.96%
EY 13.98 10.49 6.88 5.07 47.67 37.69 33.01 -43.51%
DY 1.53 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 1.08 1.18 1.18 0.85 0.90 1.06 1.09 -0.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 23/08/13 29/05/13 27/02/13 27/11/12 28/08/12 -
Price 3.22 3.80 3.39 3.45 2.39 2.05 2.79 -
P/RPS 0.63 0.99 1.24 2.70 0.46 0.54 1.11 -31.37%
P/EPS 7.04 10.41 14.67 29.44 2.13 2.12 3.37 63.19%
EY 14.20 9.61 6.82 3.40 46.87 47.26 29.69 -38.75%
DY 1.55 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.07 1.29 1.19 1.27 0.92 0.85 1.21 -7.84%

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