[CANONE] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 10.35%
YoY- -29.09%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 297,786 296,358 310,479 300,815 298,208 276,350 260,963 9.18%
PBT 15,245 17,364 15,947 22,522 20,977 19,140 19,788 -15.94%
Tax -4,260 -6,152 -4,522 -4,948 -5,052 -4,142 -4,710 -6.46%
NP 10,985 11,212 11,425 17,574 15,925 14,998 15,078 -19.01%
-
NP to SH 10,985 11,212 11,425 17,574 15,925 14,998 15,078 -19.01%
-
Tax Rate 27.94% 35.43% 28.36% 21.97% 24.08% 21.64% 23.80% -
Total Cost 286,801 285,146 299,054 283,241 282,283 261,352 245,885 10.79%
-
Net Worth 820,858 815,055 798,741 793,246 780,179 773,358 761,636 5.11%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 7,686 - - - -
Div Payout % - - - 43.74% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 820,858 815,055 798,741 793,246 780,179 773,358 761,636 5.11%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.69% 3.78% 3.68% 5.84% 5.34% 5.43% 5.78% -
ROE 1.34% 1.38% 1.43% 2.22% 2.04% 1.94% 1.98% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 154.97 154.23 161.58 156.55 155.19 143.82 135.81 9.18%
EPS 5.72 5.83 5.95 9.15 8.29 7.81 7.85 -19.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 4.2719 4.2417 4.1568 4.1282 4.0602 4.0247 3.9637 5.11%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 154.97 154.23 161.58 156.55 155.19 143.82 135.81 9.18%
EPS 5.72 5.83 5.95 9.15 8.29 7.81 7.85 -19.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 4.2719 4.2417 4.1568 4.1282 4.0602 4.0247 3.9637 5.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.30 2.36 2.52 2.89 2.93 3.40 3.29 -
P/RPS 1.48 1.53 1.56 1.85 1.89 2.36 2.42 -27.92%
P/EPS 40.23 40.45 42.38 31.60 35.35 43.56 41.93 -2.71%
EY 2.49 2.47 2.36 3.16 2.83 2.30 2.39 2.76%
DY 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.61 0.70 0.72 0.84 0.83 -24.89%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 23/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 -
Price 2.00 2.50 2.46 2.85 2.76 3.30 3.43 -
P/RPS 1.29 1.62 1.52 1.82 1.78 2.29 2.53 -36.15%
P/EPS 34.98 42.85 41.37 31.16 33.30 42.28 43.71 -13.79%
EY 2.86 2.33 2.42 3.21 3.00 2.37 2.29 15.95%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.59 0.69 0.68 0.82 0.87 -33.64%

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