[CANONE] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -54.42%
YoY- 60.81%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 167,298 160,555 172,115 131,015 132,171 115,244 108,856 33.07%
PBT 16,977 9,794 10,073 5,079 12,539 6,747 4,211 152.66%
Tax -3,782 -1,610 -1,217 -780 -3,088 -1,551 -566 253.53%
NP 13,195 8,184 8,856 4,299 9,451 5,196 3,645 135.21%
-
NP to SH 12,401 7,787 8,286 3,951 8,668 4,857 3,461 133.61%
-
Tax Rate 22.28% 16.44% 12.08% 15.36% 24.63% 22.99% 13.44% -
Total Cost 154,103 152,371 163,259 126,716 122,720 110,048 105,211 28.88%
-
Net Worth 217,932 205,418 202,059 193,641 190,047 181,155 181,063 13.11%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,570 - - - 4,569 - - -
Div Payout % 36.85% - - - 52.72% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 217,932 205,418 202,059 193,641 190,047 181,155 181,063 13.11%
NOSH 152,336 152,387 152,279 152,162 152,330 152,257 152,422 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.89% 5.10% 5.15% 3.28% 7.15% 4.51% 3.35% -
ROE 5.69% 3.79% 4.10% 2.04% 4.56% 2.68% 1.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 109.82 105.36 113.03 86.10 86.77 75.69 71.42 33.11%
EPS 8.14 5.11 5.44 2.59 5.69 3.19 2.27 133.73%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.4306 1.348 1.3269 1.2726 1.2476 1.1898 1.1879 13.15%
Adjusted Per Share Value based on latest NOSH - 152,162
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 87.06 83.56 89.57 68.18 68.78 59.98 56.65 33.06%
EPS 6.45 4.05 4.31 2.06 4.51 2.53 1.80 133.62%
DPS 2.38 0.00 0.00 0.00 2.38 0.00 0.00 -
NAPS 1.1342 1.069 1.0516 1.0077 0.989 0.9428 0.9423 13.11%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.03 0.99 1.01 1.08 1.11 1.14 0.99 -
P/RPS 0.94 0.94 0.89 1.25 1.28 1.51 1.39 -22.90%
P/EPS 12.65 19.37 18.56 41.59 19.51 35.74 43.60 -56.07%
EY 7.90 5.16 5.39 2.40 5.13 2.80 2.29 127.79%
DY 2.91 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.72 0.73 0.76 0.85 0.89 0.96 0.83 -9.01%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 25/11/10 26/08/10 -
Price 1.72 1.00 0.985 1.00 1.06 1.05 1.16 -
P/RPS 1.57 0.95 0.87 1.16 1.22 1.39 1.62 -2.06%
P/EPS 21.13 19.57 18.10 38.51 18.63 32.92 51.09 -44.40%
EY 4.73 5.11 5.52 2.60 5.37 3.04 1.96 79.62%
DY 1.74 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 1.20 0.74 0.74 0.79 0.85 0.88 0.98 14.41%

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