[CANONE] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -2.02%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 832,001 406,217 322,596 297,786 296,358 310,479 300,815 97.40%
PBT 128,205 261,274 16,654 15,245 17,364 15,947 22,522 219.82%
Tax -6,373 -4,989 -3,700 -4,260 -6,152 -4,522 -4,948 18.43%
NP 121,832 256,285 12,954 10,985 11,212 11,425 17,574 264.86%
-
NP to SH 29,090 96,878 12,954 10,985 11,212 11,425 17,574 40.06%
-
Tax Rate 4.97% 1.91% 22.22% 27.94% 35.43% 28.36% 21.97% -
Total Cost 710,169 149,932 309,642 286,801 285,146 299,054 283,241 84.87%
-
Net Worth 1,175,207 1,021,024 830,773 820,858 815,055 798,741 793,246 30.05%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 7,686 - - - 7,686 -
Div Payout % - - 59.33% - - - 43.74% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,175,207 1,021,024 830,773 820,858 815,055 798,741 793,246 30.05%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.64% 63.09% 4.02% 3.69% 3.78% 3.68% 5.84% -
ROE 2.48% 9.49% 1.56% 1.34% 1.38% 1.43% 2.22% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 432.99 211.40 167.88 154.97 154.23 161.58 156.55 97.40%
EPS 15.14 50.42 6.74 5.72 5.83 5.95 9.15 40.02%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 6.116 5.3136 4.3235 4.2719 4.2417 4.1568 4.1282 30.05%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 432.99 211.40 167.88 154.97 154.23 161.58 156.55 97.40%
EPS 15.14 50.42 6.74 5.72 5.83 5.95 9.15 40.02%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 6.116 5.3136 4.3235 4.2719 4.2417 4.1568 4.1282 30.05%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.65 2.98 1.98 2.30 2.36 2.52 2.89 -
P/RPS 0.84 1.41 1.18 1.48 1.53 1.56 1.85 -41.01%
P/EPS 24.11 5.91 29.37 40.23 40.45 42.38 31.60 -16.54%
EY 4.15 16.92 3.40 2.49 2.47 2.36 3.16 19.98%
DY 0.00 0.00 2.02 0.00 0.00 0.00 1.38 -
P/NAPS 0.60 0.56 0.46 0.54 0.56 0.61 0.70 -9.79%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 28/02/19 28/11/18 23/08/18 31/05/18 28/02/18 -
Price 3.11 3.45 2.69 2.00 2.50 2.46 2.85 -
P/RPS 0.72 1.63 1.60 1.29 1.62 1.52 1.82 -46.20%
P/EPS 20.54 6.84 39.90 34.98 42.85 41.37 31.16 -24.31%
EY 4.87 14.61 2.51 2.86 2.33 2.42 3.21 32.13%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.40 -
P/NAPS 0.51 0.65 0.62 0.47 0.59 0.59 0.69 -18.29%

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