[CANONE] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -22.65%
YoY- -80.45%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 185,800 171,439 221,168 194,474 199,569 200,036 201,447 -5.23%
PBT 19,136 27,666 23,162 23,992 32,084 28,929 39,305 -38.03%
Tax -3,537 -4,742 -4,086 -4,321 -6,502 -4,808 -3,000 11.56%
NP 15,599 22,924 19,076 19,671 25,582 24,121 36,305 -42.97%
-
NP to SH 14,018 20,432 17,361 17,858 23,088 21,378 34,925 -45.49%
-
Tax Rate 18.48% 17.14% 17.64% 18.01% 20.27% 16.62% 7.63% -
Total Cost 170,201 148,515 202,092 174,803 173,987 175,915 165,142 2.02%
-
Net Worth 460,613 448,086 433,014 414,528 396,944 368,777 352,043 19.56%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,620 - - - 6,095 - - -
Div Payout % 54.36% - - - 26.40% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 460,613 448,086 433,014 414,528 396,944 368,777 352,043 19.56%
NOSH 152,400 152,400 152,400 152,400 152,389 152,400 152,400 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.40% 13.37% 8.63% 10.11% 12.82% 12.06% 18.02% -
ROE 3.04% 4.56% 4.01% 4.31% 5.82% 5.80% 9.92% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 121.92 112.49 145.12 127.61 130.96 131.26 132.18 -5.23%
EPS 9.20 13.41 11.39 11.72 15.15 14.03 22.92 -45.49%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.0224 2.9402 2.8413 2.72 2.6048 2.4198 2.31 19.56%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 96.69 89.22 115.10 101.21 103.86 104.10 104.84 -5.23%
EPS 7.30 10.63 9.03 9.29 12.02 11.13 18.18 -45.48%
DPS 3.97 0.00 0.00 0.00 3.17 0.00 0.00 -
NAPS 2.3971 2.3319 2.2535 2.1573 2.0658 1.9192 1.8321 19.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.27 3.48 3.36 2.31 2.35 2.57 2.51 -
P/RPS 2.68 3.09 2.32 1.81 1.79 1.96 1.90 25.69%
P/EPS 35.55 25.96 29.50 19.71 15.51 18.32 10.95 118.78%
EY 2.81 3.85 3.39 5.07 6.45 5.46 9.13 -54.31%
DY 1.53 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 1.08 1.18 1.18 0.85 0.90 1.06 1.09 -0.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 23/08/13 29/05/13 27/02/13 27/11/12 28/08/12 -
Price 3.22 3.80 3.39 3.45 2.39 2.05 2.79 -
P/RPS 2.64 3.38 2.34 2.70 1.82 1.56 2.11 16.06%
P/EPS 35.01 28.34 29.76 29.44 15.77 14.61 12.17 101.88%
EY 2.86 3.53 3.36 3.40 6.34 6.84 8.21 -50.39%
DY 1.55 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.07 1.29 1.19 1.27 0.92 0.85 1.21 -7.84%

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