[CANONE] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.05%
YoY- -10.6%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 681,629 630,983 595,856 550,545 487,286 449,051 412,077 39.82%
PBT 131,407 41,923 37,485 34,438 28,576 26,392 29,180 172.45%
Tax -9,052 -7,389 -6,695 -6,636 -5,985 -5,601 -4,118 68.97%
NP 122,355 34,534 30,790 27,802 22,591 20,791 25,062 187.50%
-
NP to SH 119,808 32,425 28,692 25,762 20,937 19,443 24,318 189.25%
-
Tax Rate 6.89% 17.63% 17.86% 19.27% 20.94% 21.22% 14.11% -
Total Cost 559,274 596,449 565,066 522,743 464,695 428,260 387,015 27.79%
-
Net Worth 314,309 217,932 205,418 202,059 193,641 190,047 181,155 44.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,570 4,570 4,569 4,569 4,569 4,569 4,573 -0.04%
Div Payout % 3.81% 14.09% 15.93% 17.74% 21.83% 23.50% 18.81% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 314,309 217,932 205,418 202,059 193,641 190,047 181,155 44.34%
NOSH 152,400 152,336 152,387 152,279 152,162 152,330 152,257 0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.95% 5.47% 5.17% 5.05% 4.64% 4.63% 6.08% -
ROE 38.12% 14.88% 13.97% 12.75% 10.81% 10.23% 13.42% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 447.26 414.20 391.01 361.54 320.24 294.79 270.65 39.73%
EPS 78.61 21.29 18.83 16.92 13.76 12.76 15.97 189.08%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 2.0624 1.4306 1.348 1.3269 1.2726 1.2476 1.1898 44.25%
Adjusted Per Share Value based on latest NOSH - 152,279
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 354.73 328.38 310.09 286.51 253.59 233.69 214.45 39.82%
EPS 62.35 16.87 14.93 13.41 10.90 10.12 12.66 189.18%
DPS 2.38 2.38 2.38 2.38 2.38 2.38 2.38 0.00%
NAPS 1.6357 1.1342 1.069 1.0516 1.0077 0.989 0.9428 44.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.80 1.03 0.99 1.01 1.08 1.11 1.14 -
P/RPS 0.40 0.25 0.25 0.28 0.34 0.38 0.42 -3.19%
P/EPS 2.29 4.84 5.26 5.97 7.85 8.70 7.14 -53.11%
EY 43.67 20.67 19.02 16.75 12.74 11.50 14.01 113.23%
DY 1.67 2.91 3.03 2.97 2.78 2.70 2.63 -26.10%
P/NAPS 0.87 0.72 0.73 0.76 0.85 0.89 0.96 -6.34%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 25/11/10 -
Price 2.15 1.72 1.00 0.985 1.00 1.06 1.05 -
P/RPS 0.48 0.42 0.26 0.27 0.31 0.36 0.39 14.83%
P/EPS 2.73 8.08 5.31 5.82 7.27 8.30 6.57 -44.28%
EY 36.56 12.38 18.83 17.18 13.76 12.04 15.21 79.34%
DY 1.40 1.74 3.00 3.05 3.00 2.83 2.86 -37.86%
P/NAPS 1.04 1.20 0.74 0.74 0.79 0.85 0.88 11.76%

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