[CANONE] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.69%
YoY- -4.43%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 232,737 192,373 185,800 171,439 221,168 194,474 199,569 10.82%
PBT 20,786 15,299 19,136 27,666 23,162 23,992 32,084 -25.18%
Tax -6,025 -3,506 -3,537 -4,742 -4,086 -4,321 -6,502 -4.96%
NP 14,761 11,793 15,599 22,924 19,076 19,671 25,582 -30.76%
-
NP to SH 13,462 10,382 14,018 20,432 17,361 17,858 23,088 -30.27%
-
Tax Rate 28.99% 22.92% 18.48% 17.14% 17.64% 18.01% 20.27% -
Total Cost 217,976 180,580 170,201 148,515 202,092 174,803 173,987 16.26%
-
Net Worth 475,061 470,809 460,613 448,086 433,014 414,528 396,944 12.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 7,620 - - - 6,095 -
Div Payout % - - 54.36% - - - 26.40% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 475,061 470,809 460,613 448,086 433,014 414,528 396,944 12.76%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,389 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.34% 6.13% 8.40% 13.37% 8.63% 10.11% 12.82% -
ROE 2.83% 2.21% 3.04% 4.56% 4.01% 4.31% 5.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 152.71 126.23 121.92 112.49 145.12 127.61 130.96 10.81%
EPS 8.83 6.81 9.20 13.41 11.39 11.72 15.15 -30.29%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 3.1172 3.0893 3.0224 2.9402 2.8413 2.72 2.6048 12.75%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 121.12 100.11 96.69 89.22 115.10 101.21 103.86 10.82%
EPS 7.01 5.40 7.30 10.63 9.03 9.29 12.02 -30.26%
DPS 0.00 0.00 3.97 0.00 0.00 0.00 3.17 -
NAPS 2.4723 2.4502 2.3971 2.3319 2.2535 2.1573 2.0658 12.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.64 3.15 3.27 3.48 3.36 2.31 2.35 -
P/RPS 1.73 2.50 2.68 3.09 2.32 1.81 1.79 -2.25%
P/EPS 29.89 46.24 35.55 25.96 29.50 19.71 15.51 55.04%
EY 3.35 2.16 2.81 3.85 3.39 5.07 6.45 -35.46%
DY 0.00 0.00 1.53 0.00 0.00 0.00 1.70 -
P/NAPS 0.85 1.02 1.08 1.18 1.18 0.85 0.90 -3.74%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 25/02/14 27/11/13 23/08/13 29/05/13 27/02/13 -
Price 2.52 2.69 3.22 3.80 3.39 3.45 2.39 -
P/RPS 1.65 2.13 2.64 3.38 2.34 2.70 1.82 -6.34%
P/EPS 28.53 39.49 35.01 28.34 29.76 29.44 15.77 48.63%
EY 3.51 2.53 2.86 3.53 3.36 3.40 6.34 -32.64%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.67 -
P/NAPS 0.81 0.87 1.07 1.29 1.19 1.27 0.92 -8.16%

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