[CANONE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7.41%
YoY- 70.59%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 376,377 405,926 432,671 466,974 460,542 413,704 370,617 1.03%
PBT 35,941 37,240 29,253 24,416 21,627 19,361 17,416 62.16%
Tax -5,380 -5,764 -4,331 -3,776 -2,374 -1,911 -3,254 39.86%
NP 30,561 31,476 24,922 20,640 19,253 17,450 14,162 67.07%
-
NP to SH 30,263 31,181 24,840 20,556 19,137 17,315 13,970 67.50%
-
Tax Rate 14.97% 15.48% 14.81% 15.47% 10.98% 9.87% 18.68% -
Total Cost 345,816 374,450 407,749 446,334 441,289 396,254 356,455 -2.00%
-
Net Worth 177,819 152,436 156,839 152,163 148,133 143,106 136,494 19.30%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,573 4,573 - - - - - -
Div Payout % 15.11% 14.67% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 177,819 152,436 156,839 152,163 148,133 143,106 136,494 19.30%
NOSH 152,608 152,436 152,345 152,453 152,714 152,241 152,252 0.15%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.12% 7.75% 5.76% 4.42% 4.18% 4.22% 3.82% -
ROE 17.02% 20.46% 15.84% 13.51% 12.92% 12.10% 10.23% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 246.63 266.29 284.01 306.31 301.57 271.74 243.42 0.87%
EPS 19.83 20.46 16.31 13.48 12.53 11.37 9.18 67.18%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1652 1.00 1.0295 0.9981 0.97 0.94 0.8965 19.11%
Adjusted Per Share Value based on latest NOSH - 152,453
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 195.87 211.25 225.17 243.02 239.67 215.30 192.88 1.03%
EPS 15.75 16.23 12.93 10.70 9.96 9.01 7.27 67.50%
DPS 2.38 2.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9254 0.7933 0.8162 0.7919 0.7709 0.7448 0.7103 19.30%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.95 0.95 0.94 0.93 0.89 0.81 0.80 -
P/RPS 0.39 0.36 0.33 0.30 0.30 0.30 0.33 11.79%
P/EPS 4.79 4.64 5.77 6.90 7.10 7.12 8.72 -32.95%
EY 20.87 21.53 17.35 14.50 14.08 14.04 11.47 49.09%
DY 3.16 3.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 0.91 0.93 0.92 0.86 0.89 -5.31%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 24/08/09 26/05/09 26/02/09 01/12/08 -
Price 0.94 0.94 0.95 0.96 0.88 0.82 0.85 -
P/RPS 0.38 0.35 0.33 0.31 0.29 0.30 0.35 5.64%
P/EPS 4.74 4.60 5.83 7.12 7.02 7.21 9.26 -36.03%
EY 21.10 21.76 17.16 14.05 14.24 13.87 10.79 56.44%
DY 3.19 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.94 0.92 0.96 0.91 0.87 0.95 -10.09%

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