[CANONE] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -1.84%
YoY- -27.24%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 267,644 213,598 242,045 204,891 236,260 242,353 216,568 15.08%
PBT 31,058 27,450 32,602 15,876 14,398 32,560 29,733 2.93%
Tax -6,274 -3,809 -5,607 -4,923 -3,240 -5,114 -4,179 30.95%
NP 24,784 23,641 26,995 10,953 11,158 27,446 25,554 -2.00%
-
NP to SH 24,784 23,641 26,995 10,953 11,158 27,446 23,670 3.09%
-
Tax Rate 20.20% 13.88% 17.20% 31.01% 22.50% 15.71% 14.06% -
Total Cost 242,860 189,957 215,050 193,938 225,102 214,907 191,014 17.27%
-
Net Worth 748,493 708,756 682,469 647,901 661,563 624,670 489,443 32.56%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,686 - - - 7,686 - - -
Div Payout % 31.01% - - - 68.88% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 748,493 708,756 682,469 647,901 661,563 624,670 489,443 32.56%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.26% 11.07% 11.15% 5.35% 4.72% 11.32% 11.80% -
ROE 3.31% 3.34% 3.96% 1.69% 1.69% 4.39% 4.84% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 139.29 111.16 125.96 106.63 122.95 126.13 135.13 2.03%
EPS 12.90 12.30 14.05 5.70 5.81 14.28 14.77 -8.59%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.8953 3.6885 3.5517 3.3718 3.4429 3.2509 3.054 17.52%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 139.29 111.16 125.96 106.63 122.95 126.13 112.71 15.08%
EPS 12.90 12.30 14.05 5.70 5.81 14.28 12.32 3.10%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.8953 3.6885 3.5517 3.3718 3.4429 3.2509 2.5472 32.56%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.32 3.39 3.44 3.82 4.56 2.31 2.51 -
P/RPS 2.38 3.05 2.73 3.58 3.71 1.83 1.86 17.77%
P/EPS 25.74 27.55 24.49 67.02 78.53 16.17 16.99 31.74%
EY 3.88 3.63 4.08 1.49 1.27 6.18 5.88 -24.11%
DY 1.20 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.85 0.92 0.97 1.13 1.32 0.71 0.82 2.41%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 23/11/16 24/08/16 27/05/16 29/02/16 25/11/15 26/08/15 -
Price 3.40 3.74 3.36 3.55 3.94 4.20 2.06 -
P/RPS 2.44 3.36 2.67 3.33 3.20 3.33 1.52 36.90%
P/EPS 26.36 30.40 23.92 62.28 67.85 29.40 13.95 52.54%
EY 3.79 3.29 4.18 1.61 1.47 3.40 7.17 -34.49%
DY 1.18 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 0.87 1.01 0.95 1.05 1.14 1.29 0.67 18.92%

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