[CANONE] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -13.26%
YoY- 2.55%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,185,852 1,136,336 1,103,165 1,018,555 984,250 928,178 896,794 20.49%
PBT 78,586 82,427 90,963 97,436 110,898 106,986 90,326 -8.87%
Tax -18,664 -18,852 -20,178 -18,935 -20,400 -20,613 -17,579 4.07%
NP 59,922 63,575 70,785 78,501 90,498 86,373 72,747 -12.13%
-
NP to SH 59,922 63,575 70,785 78,501 90,498 86,373 72,747 -12.13%
-
Tax Rate 23.75% 22.87% 22.18% 19.43% 18.40% 19.27% 19.46% -
Total Cost 1,125,930 1,072,761 1,032,380 940,054 893,752 841,805 824,047 23.15%
-
Net Worth 798,741 793,246 780,179 773,358 761,636 748,493 708,756 8.30%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 7,686 7,686 7,686 7,686 7,686 7,686 7,686 0.00%
Div Payout % 12.83% 12.09% 10.86% 9.79% 8.49% 8.90% 10.57% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 798,741 793,246 780,179 773,358 761,636 748,493 708,756 8.30%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.05% 5.59% 6.42% 7.71% 9.19% 9.31% 8.11% -
ROE 7.50% 8.01% 9.07% 10.15% 11.88% 11.54% 10.26% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 617.14 591.37 574.11 530.08 512.22 483.04 466.71 20.49%
EPS 31.18 33.09 36.84 40.85 47.10 44.95 37.86 -12.14%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 4.1568 4.1282 4.0602 4.0247 3.9637 3.8953 3.6885 8.30%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 617.14 591.37 574.11 530.08 512.22 483.04 466.71 20.49%
EPS 31.18 33.09 36.84 40.85 47.10 44.95 37.86 -12.14%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 4.1568 4.1282 4.0602 4.0247 3.9637 3.8953 3.6885 8.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.52 2.89 2.93 3.40 3.29 3.32 3.39 -
P/RPS 0.41 0.49 0.51 0.64 0.64 0.69 0.73 -31.95%
P/EPS 8.08 8.73 7.95 8.32 6.99 7.39 8.95 -6.59%
EY 12.37 11.45 12.57 12.02 14.32 13.54 11.17 7.04%
DY 1.59 1.38 1.37 1.18 1.22 1.20 1.18 22.01%
P/NAPS 0.61 0.70 0.72 0.84 0.83 0.85 0.92 -23.98%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 23/11/16 -
Price 2.46 2.85 2.76 3.30 3.43 3.40 3.74 -
P/RPS 0.40 0.48 0.48 0.62 0.67 0.70 0.80 -37.03%
P/EPS 7.89 8.61 7.49 8.08 7.28 7.56 9.88 -13.93%
EY 12.68 11.61 13.35 12.38 13.73 13.22 10.12 16.23%
DY 1.63 1.40 1.45 1.21 1.17 1.18 1.07 32.42%
P/NAPS 0.59 0.69 0.68 0.82 0.87 0.87 1.01 -30.14%

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