[CANONE] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 59.25%
YoY- 43.07%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 200,036 201,447 181,661 167,298 160,555 172,115 131,015 32.49%
PBT 28,929 39,305 94,563 16,977 9,794 10,073 5,079 217.92%
Tax -4,808 -3,000 -2,443 -3,782 -1,610 -1,217 -780 235.07%
NP 24,121 36,305 92,120 13,195 8,184 8,856 4,299 214.76%
-
NP to SH 21,378 34,925 91,334 12,401 7,787 8,286 3,951 207.25%
-
Tax Rate 16.62% 7.63% 2.58% 22.28% 16.44% 12.08% 15.36% -
Total Cost 175,915 165,142 89,541 154,103 152,371 163,259 126,716 24.37%
-
Net Worth 368,777 352,043 314,309 217,932 205,418 202,059 193,641 53.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,570 - - - -
Div Payout % - - - 36.85% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 368,777 352,043 314,309 217,932 205,418 202,059 193,641 53.46%
NOSH 152,400 152,400 152,400 152,336 152,387 152,279 152,162 0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.06% 18.02% 50.71% 7.89% 5.10% 5.15% 3.28% -
ROE 5.80% 9.92% 29.06% 5.69% 3.79% 4.10% 2.04% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 131.26 132.18 119.20 109.82 105.36 113.03 86.10 32.35%
EPS 14.03 22.92 59.93 8.14 5.11 5.44 2.59 207.49%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.4198 2.31 2.0624 1.4306 1.348 1.3269 1.2726 53.30%
Adjusted Per Share Value based on latest NOSH - 152,336
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 104.10 104.84 94.54 87.06 83.56 89.57 68.18 32.49%
EPS 11.13 18.18 47.53 6.45 4.05 4.31 2.06 206.96%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 1.9192 1.8321 1.6357 1.1342 1.069 1.0516 1.0077 53.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.57 2.51 1.80 1.03 0.99 1.01 1.08 -
P/RPS 1.96 1.90 1.51 0.94 0.94 0.89 1.25 34.85%
P/EPS 18.32 10.95 3.00 12.65 19.37 18.56 41.59 -42.02%
EY 5.46 9.13 33.29 7.90 5.16 5.39 2.40 72.71%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 0.87 0.72 0.73 0.76 0.85 15.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 -
Price 2.05 2.79 2.15 1.72 1.00 0.985 1.00 -
P/RPS 1.56 2.11 1.80 1.57 0.95 0.87 1.16 21.77%
P/EPS 14.61 12.17 3.59 21.13 19.57 18.10 38.51 -47.50%
EY 6.84 8.21 27.87 4.73 5.11 5.52 2.60 90.23%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 0.85 1.21 1.04 1.20 0.74 0.74 0.79 4.98%

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