[CANONE] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 108.0%
YoY- 747.95%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,284,180 1,576,397 1,238,218 406,217 1,227,219 904,623 606,837 141.39%
PBT 897,365 397,202 389,479 261,274 65,210 48,556 33,313 793.23%
Tax 44,829 -16,831 -11,362 -4,989 -18,634 -14,934 -10,675 -
NP 942,194 380,371 378,117 256,285 46,576 33,622 22,638 1092.84%
-
NP to SH 717,974 126,865 125,968 96,878 46,576 33,622 22,638 895.66%
-
Tax Rate -5.00% 4.24% 2.92% 1.91% 28.58% 30.76% 32.04% -
Total Cost 1,341,986 1,196,026 860,101 149,932 1,180,643 871,001 584,199 73.83%
-
Net Worth 1,733,027 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 65.12%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,529 - - - 7,686 - - -
Div Payout % 1.61% - - - 16.50% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,733,027 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 65.12%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 41.25% 24.13% 30.54% 63.09% 3.80% 3.72% 3.73% -
ROE 41.43% 10.80% 10.72% 9.49% 5.61% 4.10% 2.78% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,188.73 820.39 644.39 211.40 638.67 470.78 315.81 141.39%
EPS 373.65 66.02 65.56 50.42 24.24 17.50 11.78 895.73%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 9.019 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 65.12%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,188.73 820.39 644.39 211.40 638.67 470.78 315.81 141.39%
EPS 373.65 66.02 65.56 50.42 24.24 17.50 11.78 895.73%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 9.019 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 65.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.87 3.17 3.65 2.98 1.98 2.30 2.36 -
P/RPS 0.24 0.39 0.57 1.41 0.31 0.49 0.75 -53.11%
P/EPS 0.77 4.80 5.57 5.91 8.17 13.14 20.03 -88.54%
EY 130.19 20.83 17.96 16.92 12.24 7.61 4.99 774.45%
DY 2.09 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 0.32 0.52 0.60 0.56 0.46 0.54 0.56 -31.06%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 29/08/19 31/05/19 28/02/19 28/11/18 23/08/18 -
Price 2.97 3.23 3.11 3.45 2.69 2.00 2.50 -
P/RPS 0.25 0.39 0.48 1.63 0.42 0.42 0.79 -53.46%
P/EPS 0.79 4.89 4.74 6.84 11.10 11.43 21.22 -88.78%
EY 125.81 20.44 21.08 14.61 9.01 8.75 4.71 788.24%
DY 2.02 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.33 0.53 0.51 0.65 0.62 0.47 0.59 -32.04%

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