[CANONE] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 29.67%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 191,292 249,955 223,881 232,737 192,373 185,800 171,439 7.58%
PBT 18,838 33,932 18,071 20,786 15,299 19,136 27,666 -22.62%
Tax -1,965 -4,826 -2,732 -6,025 -3,506 -3,537 -4,742 -44.44%
NP 16,873 29,106 15,339 14,761 11,793 15,599 22,924 -18.49%
-
NP to SH 15,053 26,481 13,451 13,462 10,382 14,018 20,432 -18.44%
-
Tax Rate 10.43% 14.22% 15.12% 28.99% 22.92% 18.48% 17.14% -
Total Cost 174,419 220,849 208,542 217,976 180,580 170,201 148,515 11.32%
-
Net Worth 540,136 520,811 489,981 475,061 470,809 460,613 448,086 13.27%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 7,620 - - - 7,620 - -
Div Payout % - 28.78% - - - 54.36% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 540,136 520,811 489,981 475,061 470,809 460,613 448,086 13.27%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,400 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.82% 11.64% 6.85% 6.34% 6.13% 8.40% 13.37% -
ROE 2.79% 5.08% 2.75% 2.83% 2.21% 3.04% 4.56% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 125.52 164.01 146.90 152.71 126.23 121.92 112.49 7.58%
EPS 9.88 17.38 8.83 8.83 6.81 9.20 13.41 -18.44%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.5442 3.4174 3.2151 3.1172 3.0893 3.0224 2.9402 13.27%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 99.55 130.08 116.51 121.12 100.11 96.69 89.22 7.58%
EPS 7.83 13.78 7.00 7.01 5.40 7.30 10.63 -18.45%
DPS 0.00 3.97 0.00 0.00 0.00 3.97 0.00 -
NAPS 2.811 2.7104 2.55 2.4723 2.4502 2.3971 2.3319 13.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.87 2.12 2.44 2.64 3.15 3.27 3.48 -
P/RPS 2.29 1.29 1.66 1.73 2.50 2.68 3.09 -18.12%
P/EPS 29.06 12.20 27.65 29.89 46.24 35.55 25.96 7.81%
EY 3.44 8.20 3.62 3.35 2.16 2.81 3.85 -7.23%
DY 0.00 2.36 0.00 0.00 0.00 1.53 0.00 -
P/NAPS 0.81 0.62 0.76 0.85 1.02 1.08 1.18 -22.20%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 20/11/14 28/08/14 30/05/14 25/02/14 27/11/13 -
Price 2.55 2.38 2.54 2.52 2.69 3.22 3.80 -
P/RPS 2.03 1.45 1.73 1.65 2.13 2.64 3.38 -28.83%
P/EPS 25.82 13.70 28.78 28.53 39.49 35.01 28.34 -6.02%
EY 3.87 7.30 3.47 3.51 2.53 2.86 3.53 6.32%
DY 0.00 2.10 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 0.72 0.70 0.79 0.81 0.87 1.07 1.29 -32.23%

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