[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -82.54%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,136,336 835,521 537,313 260,963 928,178 660,534 446,936 85.96%
PBT 82,427 59,905 38,928 19,788 106,986 75,928 48,478 42.31%
Tax -18,852 -13,904 -8,852 -4,710 -20,613 -14,339 -10,530 47.28%
NP 63,575 46,001 30,076 15,078 86,373 61,589 37,948 40.92%
-
NP to SH 63,575 46,001 30,076 15,078 86,373 61,589 37,948 40.92%
-
Tax Rate 22.87% 23.21% 22.74% 23.80% 19.27% 18.88% 21.72% -
Total Cost 1,072,761 789,520 507,237 245,885 841,805 598,945 408,988 89.85%
-
Net Worth 793,246 780,179 773,358 761,636 748,493 708,756 682,469 10.51%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,686 - - - 7,686 - - -
Div Payout % 12.09% - - - 8.90% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 793,246 780,179 773,358 761,636 748,493 708,756 682,469 10.51%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.59% 5.51% 5.60% 5.78% 9.31% 9.32% 8.49% -
ROE 8.01% 5.90% 3.89% 1.98% 11.54% 8.69% 5.56% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 591.37 434.82 279.63 135.81 483.04 343.75 232.59 85.96%
EPS 33.09 23.94 15.65 7.85 44.95 32.05 19.75 40.93%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 4.1282 4.0602 4.0247 3.9637 3.8953 3.6885 3.5517 10.51%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 591.37 434.82 279.63 135.81 483.04 343.75 232.59 85.96%
EPS 33.09 23.94 15.65 7.85 44.95 32.05 19.75 40.93%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 4.1282 4.0602 4.0247 3.9637 3.8953 3.6885 3.5517 10.51%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.89 2.93 3.40 3.29 3.32 3.39 3.44 -
P/RPS 0.49 0.67 1.22 2.42 0.69 0.99 1.48 -52.04%
P/EPS 8.73 12.24 21.72 41.93 7.39 10.58 17.42 -36.82%
EY 11.45 8.17 4.60 2.39 13.54 9.45 5.74 58.26%
DY 1.38 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.70 0.72 0.84 0.83 0.85 0.92 0.97 -19.49%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 23/11/16 24/08/16 -
Price 2.85 2.76 3.30 3.43 3.40 3.74 3.36 -
P/RPS 0.48 0.63 1.18 2.53 0.70 1.09 1.44 -51.82%
P/EPS 8.61 11.53 21.08 43.71 7.56 11.67 17.01 -36.40%
EY 11.61 8.67 4.74 2.29 13.22 8.57 5.88 57.19%
DY 1.40 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.69 0.68 0.82 0.87 0.87 1.01 0.95 -19.15%

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