[CANONE] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.78%
YoY- 40.18%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 487,286 449,051 412,077 389,068 376,377 405,926 432,671 8.25%
PBT 28,576 26,392 29,180 33,246 35,941 37,240 29,253 -1.55%
Tax -5,985 -5,601 -4,118 -4,009 -5,380 -5,764 -4,331 24.08%
NP 22,591 20,791 25,062 29,237 30,561 31,476 24,922 -6.34%
-
NP to SH 20,937 19,443 24,318 28,815 30,263 31,181 24,840 -10.77%
-
Tax Rate 20.94% 21.22% 14.11% 12.06% 14.97% 15.48% 14.81% -
Total Cost 464,695 428,260 387,015 359,831 345,816 374,450 407,749 9.11%
-
Net Worth 193,641 190,047 181,155 181,063 177,819 152,436 156,839 15.10%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,569 4,569 4,573 4,573 4,573 4,573 - -
Div Payout % 21.83% 23.50% 18.81% 15.87% 15.11% 14.67% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 193,641 190,047 181,155 181,063 177,819 152,436 156,839 15.10%
NOSH 152,162 152,330 152,257 152,422 152,608 152,436 152,345 -0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.64% 4.63% 6.08% 7.51% 8.12% 7.75% 5.76% -
ROE 10.81% 10.23% 13.42% 15.91% 17.02% 20.46% 15.84% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 320.24 294.79 270.65 255.26 246.63 266.29 284.01 8.34%
EPS 13.76 12.76 15.97 18.90 19.83 20.46 16.31 -10.72%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.2726 1.2476 1.1898 1.1879 1.1652 1.00 1.0295 15.19%
Adjusted Per Share Value based on latest NOSH - 152,422
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 253.59 233.69 214.45 202.48 195.87 211.25 225.17 8.25%
EPS 10.90 10.12 12.66 15.00 15.75 16.23 12.93 -10.77%
DPS 2.38 2.38 2.38 2.38 2.38 2.38 0.00 -
NAPS 1.0077 0.989 0.9428 0.9423 0.9254 0.7933 0.8162 15.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.08 1.11 1.14 0.99 0.95 0.95 0.94 -
P/RPS 0.34 0.38 0.42 0.39 0.39 0.36 0.33 2.01%
P/EPS 7.85 8.70 7.14 5.24 4.79 4.64 5.77 22.80%
EY 12.74 11.50 14.01 19.10 20.87 21.53 17.35 -18.62%
DY 2.78 2.70 2.63 3.03 3.16 3.16 0.00 -
P/NAPS 0.85 0.89 0.96 0.83 0.82 0.95 0.91 -4.44%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 24/02/10 26/11/09 -
Price 1.00 1.06 1.05 1.16 0.94 0.94 0.95 -
P/RPS 0.31 0.36 0.39 0.45 0.38 0.35 0.33 -4.08%
P/EPS 7.27 8.30 6.57 6.14 4.74 4.60 5.83 15.86%
EY 13.76 12.04 15.21 16.30 21.10 21.76 17.16 -13.70%
DY 3.00 2.83 2.86 2.59 3.19 3.19 0.00 -
P/NAPS 0.79 0.85 0.88 0.98 0.81 0.94 0.92 -9.66%

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