[CANONE] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -39.16%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 300,815 298,208 276,350 260,963 267,644 213,598 242,045 15.54%
PBT 22,522 20,977 19,140 19,788 31,058 27,450 32,602 -21.80%
Tax -4,948 -5,052 -4,142 -4,710 -6,274 -3,809 -5,607 -7.97%
NP 17,574 15,925 14,998 15,078 24,784 23,641 26,995 -24.82%
-
NP to SH 17,574 15,925 14,998 15,078 24,784 23,641 26,995 -24.82%
-
Tax Rate 21.97% 24.08% 21.64% 23.80% 20.20% 13.88% 17.20% -
Total Cost 283,241 282,283 261,352 245,885 242,860 189,957 215,050 20.09%
-
Net Worth 793,246 780,179 773,358 761,636 748,493 708,756 682,469 10.51%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,686 - - - 7,686 - - -
Div Payout % 43.74% - - - 31.01% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 793,246 780,179 773,358 761,636 748,493 708,756 682,469 10.51%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.84% 5.34% 5.43% 5.78% 9.26% 11.07% 11.15% -
ROE 2.22% 2.04% 1.94% 1.98% 3.31% 3.34% 3.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 156.55 155.19 143.82 135.81 139.29 111.16 125.96 15.55%
EPS 9.15 8.29 7.81 7.85 12.90 12.30 14.05 -24.80%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 4.1282 4.0602 4.0247 3.9637 3.8953 3.6885 3.5517 10.51%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 156.55 155.19 143.82 135.81 139.29 111.16 125.96 15.55%
EPS 9.15 8.29 7.81 7.85 12.90 12.30 14.05 -24.80%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 4.1282 4.0602 4.0247 3.9637 3.8953 3.6885 3.5517 10.51%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.89 2.93 3.40 3.29 3.32 3.39 3.44 -
P/RPS 1.85 1.89 2.36 2.42 2.38 3.05 2.73 -22.79%
P/EPS 31.60 35.35 43.56 41.93 25.74 27.55 24.49 18.46%
EY 3.16 2.83 2.30 2.39 3.88 3.63 4.08 -15.62%
DY 1.38 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.70 0.72 0.84 0.83 0.85 0.92 0.97 -19.49%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 23/11/16 24/08/16 -
Price 2.85 2.76 3.30 3.43 3.40 3.74 3.36 -
P/RPS 1.82 1.78 2.29 2.53 2.44 3.36 2.67 -22.49%
P/EPS 31.16 33.30 42.28 43.71 26.36 30.40 23.92 19.21%
EY 3.21 3.00 2.37 2.29 3.79 3.29 4.18 -16.10%
DY 1.40 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.69 0.68 0.82 0.87 0.87 1.01 0.95 -19.15%

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