[CANONE] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 109.72%
YoY- 139.41%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 181,661 167,298 160,555 172,115 131,015 132,171 115,244 35.40%
PBT 94,563 16,977 9,794 10,073 5,079 12,539 6,747 480.37%
Tax -2,443 -3,782 -1,610 -1,217 -780 -3,088 -1,551 35.33%
NP 92,120 13,195 8,184 8,856 4,299 9,451 5,196 578.72%
-
NP to SH 91,334 12,401 7,787 8,286 3,951 8,668 4,857 605.88%
-
Tax Rate 2.58% 22.28% 16.44% 12.08% 15.36% 24.63% 22.99% -
Total Cost 89,541 154,103 152,371 163,259 126,716 122,720 110,048 -12.83%
-
Net Worth 314,309 217,932 205,418 202,059 193,641 190,047 181,155 44.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,570 - - - 4,569 - -
Div Payout % - 36.85% - - - 52.72% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 314,309 217,932 205,418 202,059 193,641 190,047 181,155 44.34%
NOSH 152,400 152,336 152,387 152,279 152,162 152,330 152,257 0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 50.71% 7.89% 5.10% 5.15% 3.28% 7.15% 4.51% -
ROE 29.06% 5.69% 3.79% 4.10% 2.04% 4.56% 2.68% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 119.20 109.82 105.36 113.03 86.10 86.77 75.69 35.32%
EPS 59.93 8.14 5.11 5.44 2.59 5.69 3.19 605.44%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.0624 1.4306 1.348 1.3269 1.2726 1.2476 1.1898 44.25%
Adjusted Per Share Value based on latest NOSH - 152,279
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 94.54 87.06 83.56 89.57 68.18 68.78 59.98 35.40%
EPS 47.53 6.45 4.05 4.31 2.06 4.51 2.53 605.43%
DPS 0.00 2.38 0.00 0.00 0.00 2.38 0.00 -
NAPS 1.6357 1.1342 1.069 1.0516 1.0077 0.989 0.9428 44.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.80 1.03 0.99 1.01 1.08 1.11 1.14 -
P/RPS 1.51 0.94 0.94 0.89 1.25 1.28 1.51 0.00%
P/EPS 3.00 12.65 19.37 18.56 41.59 19.51 35.74 -80.80%
EY 33.29 7.90 5.16 5.39 2.40 5.13 2.80 420.13%
DY 0.00 2.91 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.87 0.72 0.73 0.76 0.85 0.89 0.96 -6.34%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 25/11/10 -
Price 2.15 1.72 1.00 0.985 1.00 1.06 1.05 -
P/RPS 1.80 1.57 0.95 0.87 1.16 1.22 1.39 18.78%
P/EPS 3.59 21.13 19.57 18.10 38.51 18.63 32.92 -77.14%
EY 27.87 4.73 5.11 5.52 2.60 5.37 3.04 337.44%
DY 0.00 1.74 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 1.04 1.20 0.74 0.74 0.79 0.85 0.88 11.76%

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