[CANONE] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -43.16%
YoY- 44.99%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 236,260 242,353 216,568 191,292 249,955 223,881 232,737 1.00%
PBT 14,398 32,560 29,733 18,838 33,932 18,071 20,786 -21.66%
Tax -3,240 -5,114 -4,179 -1,965 -4,826 -2,732 -6,025 -33.79%
NP 11,158 27,446 25,554 16,873 29,106 15,339 14,761 -16.97%
-
NP to SH 11,158 27,446 23,670 15,053 26,481 13,451 13,462 -11.73%
-
Tax Rate 22.50% 15.71% 14.06% 10.43% 14.22% 15.12% 28.99% -
Total Cost 225,102 214,907 191,014 174,419 220,849 208,542 217,976 2.16%
-
Net Worth 661,563 624,670 489,443 540,136 520,811 489,981 475,061 24.62%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,686 - - - 7,620 - - -
Div Payout % 68.88% - - - 28.78% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 661,563 624,670 489,443 540,136 520,811 489,981 475,061 24.62%
NOSH 192,153 192,153 192,153 152,400 152,400 152,400 152,400 16.66%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.72% 11.32% 11.80% 8.82% 11.64% 6.85% 6.34% -
ROE 1.69% 4.39% 4.84% 2.79% 5.08% 2.75% 2.83% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 122.95 126.13 135.13 125.52 164.01 146.90 152.71 -13.42%
EPS 5.81 14.28 14.77 9.88 17.38 8.83 8.83 -24.29%
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.4429 3.2509 3.054 3.5442 3.4174 3.2151 3.1172 6.83%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 122.95 126.13 112.71 99.55 130.08 116.51 121.12 1.00%
EPS 5.81 14.28 12.32 7.83 13.78 7.00 7.01 -11.73%
DPS 4.00 0.00 0.00 0.00 3.97 0.00 0.00 -
NAPS 3.4429 3.2509 2.5472 2.811 2.7104 2.55 2.4723 24.62%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.56 2.31 2.51 2.87 2.12 2.44 2.64 -
P/RPS 3.71 1.83 1.86 2.29 1.29 1.66 1.73 66.06%
P/EPS 78.53 16.17 16.99 29.06 12.20 27.65 29.89 90.06%
EY 1.27 6.18 5.88 3.44 8.20 3.62 3.35 -47.52%
DY 0.88 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 1.32 0.71 0.82 0.81 0.62 0.76 0.85 33.99%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 26/08/15 28/05/15 26/02/15 20/11/14 28/08/14 -
Price 3.94 4.20 2.06 2.55 2.38 2.54 2.52 -
P/RPS 3.20 3.33 1.52 2.03 1.45 1.73 1.65 55.32%
P/EPS 67.85 29.40 13.95 25.82 13.70 28.78 28.53 77.88%
EY 1.47 3.40 7.17 3.87 7.30 3.47 3.51 -43.93%
DY 1.02 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 1.14 1.29 0.67 0.72 0.70 0.79 0.81 25.50%

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