[CANONE] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8.0%
YoY- 86.18%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 171,439 221,168 194,474 199,569 200,036 201,447 181,661 -3.78%
PBT 27,666 23,162 23,992 32,084 28,929 39,305 94,563 -55.89%
Tax -4,742 -4,086 -4,321 -6,502 -4,808 -3,000 -2,443 55.54%
NP 22,924 19,076 19,671 25,582 24,121 36,305 92,120 -60.40%
-
NP to SH 20,432 17,361 17,858 23,088 21,378 34,925 91,334 -63.11%
-
Tax Rate 17.14% 17.64% 18.01% 20.27% 16.62% 7.63% 2.58% -
Total Cost 148,515 202,092 174,803 173,987 175,915 165,142 89,541 40.07%
-
Net Worth 448,086 433,014 414,528 396,944 368,777 352,043 314,309 26.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,095 - - - -
Div Payout % - - - 26.40% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 448,086 433,014 414,528 396,944 368,777 352,043 314,309 26.64%
NOSH 152,400 152,400 152,400 152,389 152,400 152,400 152,400 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.37% 8.63% 10.11% 12.82% 12.06% 18.02% 50.71% -
ROE 4.56% 4.01% 4.31% 5.82% 5.80% 9.92% 29.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 112.49 145.12 127.61 130.96 131.26 132.18 119.20 -3.78%
EPS 13.41 11.39 11.72 15.15 14.03 22.92 59.93 -63.10%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.9402 2.8413 2.72 2.6048 2.4198 2.31 2.0624 26.64%
Adjusted Per Share Value based on latest NOSH - 152,389
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.22 115.10 101.21 103.86 104.10 104.84 94.54 -3.78%
EPS 10.63 9.03 9.29 12.02 11.13 18.18 47.53 -63.12%
DPS 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
NAPS 2.3319 2.2535 2.1573 2.0658 1.9192 1.8321 1.6357 26.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.48 3.36 2.31 2.35 2.57 2.51 1.80 -
P/RPS 3.09 2.32 1.81 1.79 1.96 1.90 1.51 61.11%
P/EPS 25.96 29.50 19.71 15.51 18.32 10.95 3.00 320.93%
EY 3.85 3.39 5.07 6.45 5.46 9.13 33.29 -76.23%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 1.18 1.18 0.85 0.90 1.06 1.09 0.87 22.50%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 -
Price 3.80 3.39 3.45 2.39 2.05 2.79 2.15 -
P/RPS 3.38 2.34 2.70 1.82 1.56 2.11 1.80 52.14%
P/EPS 28.34 29.76 29.44 15.77 14.61 12.17 3.59 295.96%
EY 3.53 3.36 3.40 6.34 6.84 8.21 27.87 -74.74%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.29 1.19 1.27 0.92 0.85 1.21 1.04 15.42%

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