[CANONE] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 6.18%
YoY- -32.64%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 296,358 310,479 300,815 298,208 276,350 260,963 267,644 7.05%
PBT 17,364 15,947 22,522 20,977 19,140 19,788 31,058 -32.20%
Tax -6,152 -4,522 -4,948 -5,052 -4,142 -4,710 -6,274 -1.30%
NP 11,212 11,425 17,574 15,925 14,998 15,078 24,784 -41.15%
-
NP to SH 11,212 11,425 17,574 15,925 14,998 15,078 24,784 -41.15%
-
Tax Rate 35.43% 28.36% 21.97% 24.08% 21.64% 23.80% 20.20% -
Total Cost 285,146 299,054 283,241 282,283 261,352 245,885 242,860 11.32%
-
Net Worth 815,055 798,741 793,246 780,179 773,358 761,636 748,493 5.86%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 7,686 - - - 7,686 -
Div Payout % - - 43.74% - - - 31.01% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 815,055 798,741 793,246 780,179 773,358 761,636 748,493 5.86%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.78% 3.68% 5.84% 5.34% 5.43% 5.78% 9.26% -
ROE 1.38% 1.43% 2.22% 2.04% 1.94% 1.98% 3.31% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 154.23 161.58 156.55 155.19 143.82 135.81 139.29 7.04%
EPS 5.83 5.95 9.15 8.29 7.81 7.85 12.90 -41.19%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 4.2417 4.1568 4.1282 4.0602 4.0247 3.9637 3.8953 5.86%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 154.23 161.58 156.55 155.19 143.82 135.81 139.29 7.04%
EPS 5.83 5.95 9.15 8.29 7.81 7.85 12.90 -41.19%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 4.2417 4.1568 4.1282 4.0602 4.0247 3.9637 3.8953 5.86%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.36 2.52 2.89 2.93 3.40 3.29 3.32 -
P/RPS 1.53 1.56 1.85 1.89 2.36 2.42 2.38 -25.57%
P/EPS 40.45 42.38 31.60 35.35 43.56 41.93 25.74 35.27%
EY 2.47 2.36 3.16 2.83 2.30 2.39 3.88 -26.05%
DY 0.00 0.00 1.38 0.00 0.00 0.00 1.20 -
P/NAPS 0.56 0.61 0.70 0.72 0.84 0.83 0.85 -24.34%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 -
Price 2.50 2.46 2.85 2.76 3.30 3.43 3.40 -
P/RPS 1.62 1.52 1.82 1.78 2.29 2.53 2.44 -23.95%
P/EPS 42.85 41.37 31.16 33.30 42.28 43.71 26.36 38.37%
EY 2.33 2.42 3.21 3.00 2.37 2.29 3.79 -27.76%
DY 0.00 0.00 1.40 0.00 0.00 0.00 1.18 -
P/NAPS 0.59 0.59 0.69 0.68 0.82 0.87 0.87 -22.86%

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