[CANONE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.2%
YoY- 146.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 203,331 201,197 200,403 190,347 177,125 166,906 111,353 49.44%
PBT 16,125 18,037 19,797 19,959 19,261 18,573 11,465 25.55%
Tax -1,732 -2,201 -3,339 -4,086 -3,419 -3,245 -1,665 2.66%
NP 14,393 15,836 16,458 15,873 15,842 15,328 9,800 29.23%
-
NP to SH 14,013 15,498 16,458 15,873 15,842 15,328 9,800 26.94%
-
Tax Rate 10.74% 12.20% 16.87% 20.47% 17.75% 17.47% 14.52% -
Total Cost 188,938 185,361 183,945 174,474 161,283 151,578 101,553 51.32%
-
Net Worth 124,796 123,363 119,017 119,132 115,994 112,692 102,307 14.17%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,447 4,447 4,385 4,385 4,385 4,385 - -
Div Payout % 31.74% 28.70% 26.65% 27.63% 27.68% 28.61% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 124,796 123,363 119,017 119,132 115,994 112,692 102,307 14.17%
NOSH 152,190 152,300 152,586 152,148 152,623 152,286 145,757 2.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.08% 7.87% 8.21% 8.34% 8.94% 9.18% 8.80% -
ROE 11.23% 12.56% 13.83% 13.32% 13.66% 13.60% 9.58% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 133.60 132.11 131.34 125.11 116.05 109.60 76.40 45.19%
EPS 9.21 10.18 10.79 10.43 10.38 10.07 6.72 23.40%
DPS 2.92 2.92 2.88 2.88 2.87 2.88 0.00 -
NAPS 0.82 0.81 0.78 0.783 0.76 0.74 0.7019 10.93%
Adjusted Per Share Value based on latest NOSH - 152,148
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 105.82 104.71 104.29 99.06 92.18 86.86 57.95 49.45%
EPS 7.29 8.07 8.57 8.26 8.24 7.98 5.10 26.92%
DPS 2.31 2.31 2.28 2.28 2.28 2.28 0.00 -
NAPS 0.6495 0.642 0.6194 0.62 0.6037 0.5865 0.5324 14.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.89 0.95 0.90 1.05 0.99 1.00 0.87 -
P/RPS 0.67 0.72 0.69 0.84 0.85 0.91 1.14 -29.85%
P/EPS 9.67 9.34 8.34 10.06 9.54 9.94 12.94 -17.66%
EY 10.35 10.71 11.98 9.94 10.48 10.07 7.73 21.50%
DY 3.28 3.07 3.20 2.75 2.90 2.88 0.00 -
P/NAPS 1.09 1.17 1.15 1.34 1.30 1.35 1.24 -8.24%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 30/11/06 28/08/06 29/05/06 - - -
Price 0.89 0.90 0.98 0.88 0.90 0.00 0.00 -
P/RPS 0.67 0.68 0.75 0.70 0.78 0.00 0.00 -
P/EPS 9.67 8.84 9.09 8.44 8.67 0.00 0.00 -
EY 10.35 11.31 11.01 11.86 11.53 0.00 0.00 -
DY 3.28 3.24 2.94 3.28 3.19 0.00 0.00 -
P/NAPS 1.09 1.11 1.26 1.12 1.18 0.00 0.00 -

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