[CANONE] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -12.42%
YoY- -13.86%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 276,350 260,963 267,644 213,598 242,045 204,891 236,260 11.02%
PBT 19,140 19,788 31,058 27,450 32,602 15,876 14,398 20.92%
Tax -4,142 -4,710 -6,274 -3,809 -5,607 -4,923 -3,240 17.80%
NP 14,998 15,078 24,784 23,641 26,995 10,953 11,158 21.81%
-
NP to SH 14,998 15,078 24,784 23,641 26,995 10,953 11,158 21.81%
-
Tax Rate 21.64% 23.80% 20.20% 13.88% 17.20% 31.01% 22.50% -
Total Cost 261,352 245,885 242,860 189,957 215,050 193,938 225,102 10.47%
-
Net Worth 773,358 761,636 748,493 708,756 682,469 647,901 661,563 10.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 7,686 - - - 7,686 -
Div Payout % - - 31.01% - - - 68.88% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 773,358 761,636 748,493 708,756 682,469 647,901 661,563 10.98%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.43% 5.78% 9.26% 11.07% 11.15% 5.35% 4.72% -
ROE 1.94% 1.98% 3.31% 3.34% 3.96% 1.69% 1.69% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 143.82 135.81 139.29 111.16 125.96 106.63 122.95 11.02%
EPS 7.81 7.85 12.90 12.30 14.05 5.70 5.81 21.82%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 4.0247 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 10.98%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 143.82 135.81 139.29 111.16 125.96 106.63 122.95 11.02%
EPS 7.81 7.85 12.90 12.30 14.05 5.70 5.81 21.82%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 4.0247 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 10.98%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.40 3.29 3.32 3.39 3.44 3.82 4.56 -
P/RPS 2.36 2.42 2.38 3.05 2.73 3.58 3.71 -26.05%
P/EPS 43.56 41.93 25.74 27.55 24.49 67.02 78.53 -32.51%
EY 2.30 2.39 3.88 3.63 4.08 1.49 1.27 48.63%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.88 -
P/NAPS 0.84 0.83 0.85 0.92 0.97 1.13 1.32 -26.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 23/11/16 24/08/16 27/05/16 29/02/16 -
Price 3.30 3.43 3.40 3.74 3.36 3.55 3.94 -
P/RPS 2.29 2.53 2.44 3.36 2.67 3.33 3.20 -20.01%
P/EPS 42.28 43.71 26.36 30.40 23.92 62.28 67.85 -27.06%
EY 2.37 2.29 3.79 3.29 4.18 1.61 1.47 37.53%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.02 -
P/NAPS 0.82 0.87 0.87 1.01 0.95 1.05 1.14 -19.73%

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