[CANONE] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.02%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 460,542 413,704 370,617 315,918 287,696 260,495 237,987 55.22%
PBT 21,627 19,361 17,416 15,170 15,045 15,026 14,979 27.71%
Tax -2,374 -1,911 -3,254 -2,924 -2,970 -2,922 -1,849 18.11%
NP 19,253 17,450 14,162 12,246 12,075 12,104 13,130 29.03%
-
NP to SH 19,137 17,315 13,970 12,050 11,928 11,973 12,684 31.51%
-
Tax Rate 10.98% 9.87% 18.68% 19.27% 19.74% 19.45% 12.34% -
Total Cost 441,289 396,254 356,455 303,672 275,621 248,391 224,857 56.68%
-
Net Worth 148,133 143,106 136,494 13,614,048 13,250,744 131,090 126,304 11.20%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - 4,447 -
Div Payout % - - - - - - 35.06% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 148,133 143,106 136,494 13,614,048 13,250,744 131,090 126,304 11.20%
NOSH 152,714 152,241 152,252 152,401 152,254 152,431 152,173 0.23%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.18% 4.22% 3.82% 3.88% 4.20% 4.65% 5.52% -
ROE 12.92% 12.10% 10.23% 0.09% 0.09% 9.13% 10.04% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 301.57 271.74 243.42 207.29 188.96 170.89 156.39 54.86%
EPS 12.53 11.37 9.18 7.91 7.83 7.85 8.34 31.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
NAPS 0.97 0.94 0.8965 89.33 87.03 0.86 0.83 10.93%
Adjusted Per Share Value based on latest NOSH - 152,401
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 239.67 215.30 192.88 164.41 149.72 135.57 123.85 55.22%
EPS 9.96 9.01 7.27 6.27 6.21 6.23 6.60 31.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS 0.7709 0.7448 0.7103 70.85 68.9593 0.6822 0.6573 11.20%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.89 0.81 0.80 0.76 0.81 0.89 1.00 -
P/RPS 0.30 0.30 0.33 0.37 0.43 0.52 0.64 -39.62%
P/EPS 7.10 7.12 8.72 9.61 10.34 11.33 12.00 -29.49%
EY 14.08 14.04 11.47 10.40 9.67 8.83 8.34 41.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
P/NAPS 0.92 0.86 0.89 0.01 0.01 1.03 1.20 -16.21%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 01/12/08 25/08/08 29/05/08 29/02/08 29/11/07 -
Price 0.88 0.82 0.85 0.77 0.80 0.80 0.99 -
P/RPS 0.29 0.30 0.35 0.37 0.42 0.47 0.63 -40.35%
P/EPS 7.02 7.21 9.26 9.74 10.21 10.19 11.88 -29.55%
EY 14.24 13.87 10.79 10.27 9.79 9.82 8.42 41.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.95 -
P/NAPS 0.91 0.87 0.95 0.01 0.01 0.93 1.19 -16.36%

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